Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RAASCHOU SNEDKERI A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   0.9% 3.0% 2.3% 3.1% 1.0% 0.5% 7.1% 7.1%   Credit score (0-100)   92 59 64 55 88 98 34 34   Credit rating   A BBB BBB BBB A AAA BBB BBB   Credit limit (kDKK)   966.0 0.0 0.2 0.0 983.3 1,691.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   9,153 9,013 11,663 10,770 10,937 12,373 0.0 0.0   EBITDA   939 918 2,347 330 345 1,366 0.0 0.0   EBIT   939 918 2,347 330 345 1,366 0.0 0.0   Pre-tax profit (PTP)   765.3 508.0 2,082.0 149.0 184.7 1,312.4 0.0 0.0   Net earnings   579.3 508.0 2,082.0 149.0 134.9 963.5 0.0 0.0   Pre-tax profit without non-rec. items   765 918 2,347 330 185 1,312 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   13,997 0.0 0.0 0.0 7,927 7,231 0.0 0.0   Shareholders equity total   10,102 10,610 12,691 12,840 12,975 13,938 9,758 9,758   Interest-bearing liabilities   4,016 0.0 0.0 0.0 467 2,001 0.0 0.0   Balance sheet total (assets)   25,778 25,968 32,378 27,680 26,079 25,947 9,758 9,758   Net Debt   3,940 0.0 0.0 0.0 400 1,866 -9,758 -9,758     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   9,153 9,013 11,663 10,770 10,937 12,373 0.0 0.0   Gross profit growth   26.9% -1.5% 29.4% -7.7% 1.6% 13.1% -100.0% 0.0%   Employees   34 29 30 31 33 39 0 0   Employee growth %   9.7% -14.7% 3.4% 3.3% 6.5% 18.2% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   25,778 25,968 32,378 27,680 26,079 25,947 9,758 9,758   Balance sheet change%   13.4% 0.7% 24.7% -14.5% -5.8% -0.5% -62.4% 0.0%   Added value   938.5 918.0 2,347.0 330.0 344.8 1,365.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,062 -13,997 0 0 13,656 -1,707 -11,949 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   10.3% 10.2% 20.1% 3.1% 3.2% 11.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   4.2% 3.5% 8.0% 1.1% 1.3% 5.4% 0.0% 0.0%   ROI %   5.5% 3.9% 8.0% 1.1% 1.6% 7.6% 0.0% 0.0%   ROE %   5.9% 4.9% 17.9% 1.2% 1.0% 7.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   39.2% 100.0% 100.0% 100.0% 49.8% 53.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   419.8% 0.0% 0.0% 0.0% 115.9% 136.6% 0.0% 0.0%   Gearing %   39.8% 0.0% 0.0% 0.0% 3.6% 14.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.3% 0.0% 0.0% 0.0% 74.5% 8.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.2 0.0 0.0 0.0 1.2 1.3 0.0 0.0   Current Ratio   1.3 0.0 0.0 0.0 1.3 1.4 0.0 0.0   Cash and cash equivalent   75.9 0.0 0.0 0.0 67.5 135.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   2,361.7 0.0 0.0 0.0 2,649.4 3,844.4 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   28 32 78 11 10 35 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   28 32 78 11 10 35 0 0   EBIT / employee   28 32 78 11 10 35 0 0   Net earnings / employee   17 18 69 5 4 25 0 0