Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ranunkelvangen ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

/mount/enginehtml/companyviews/145/368319/images/sales_and_ebit_percent_last-year_2019.png?v=1749850650378 /mount/enginehtml/companyviews/145/368319/images/sales_and_ebit_percent_last-year_2020.png?v=1749850650381 /mount/enginehtml/companyviews/145/368319/images/sales_and_ebit_percent_last-year_2021.png?v=1749850650385   Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   2.2% 2.7% 2.5% 1.4% 4.0% 15.0% 16.2% 16.0%   Credit score (0-100)   68 62 63 76 50 12 11 12   Credit rating   BBB BBB BBB A BBB BB BB BB   Credit limit (kDKK)   0.1 0.0 0.0 13.3 0.0 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,225 2,109 1,588 1,872 2,017 1,583 0.0 0.0   EBITDA   450 347 382 687 175 -919 0.0 0.0   EBIT   239 134 169 478 -27.6 -1,109 0.0 0.0   Pre-tax profit (PTP)   165.5 67.0 106.7 417.4 -81.3 -1,153.0 0.0 0.0   Net earnings   128.3 51.9 82.6 321.8 -63.4 -927.3 0.0 0.0   Pre-tax profit without non-rec. items   165 67.0 107 417 -81.3 -1,153 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   3,267 3,053 2,840 2,631 2,428 0.0 0.0 0.0   Shareholders equity total   1,217 1,149 1,121 1,330 1,152 107 -18.2 -18.2   Interest-bearing liabilities   2,120 1,929 1,738 1,551 1,361 1,177 18.2 18.2   Balance sheet total (assets)   4,112 3,835 3,561 3,856 3,272 2,494 0.0 0.0   Net Debt   1,776 1,576 1,308 779 886 -977 18.2 18.2     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   2,225 2,109 1,588 1,872 2,017 1,583 0.0 0.0   Gross profit growth   2.8% -5.2% -24.7% 17.9% 7.7% -21.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,112 3,835 3,561 3,856 3,272 2,494 0 0   Balance sheet change%   -1.0% -6.7% -7.1% 8.3% -15.1% -23.8% -100.0% 0.0%   Added value   449.6 347.0 382.5 687.1 181.5 -918.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -341 -427 -427 -418 -405 -2,619 0 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 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   10.7% 6.3% 10.6% 25.5% -1.4% -70.0% 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 %   5.8% 3.4% 4.6% 12.9% -0.8% -38.4% 0.0% 0.0%   ROI %   6.6% 3.9% 5.3% 15.3% -0.9% -54.8% 0.0% 0.0%   ROE %   11.1% 4.4% 7.3% 26.3% -5.1% -147.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   29.6% 30.0% 31.5% 34.5% 35.2% 4.3% -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, %   395.0% 454.3% 342.0% 113.4% 506.2% 106.3% 0.0% 0.0%   Gearing %   174.2% 167.9% 155.0% 116.6% 118.2% 1,102.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 3.3% 3.4% 3.7% 3.7% 3.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.5 0.5 0.5 0.8 0.6 1.0 0.0 0.0   Current Ratio   0.8 0.7 0.7 1.0 0.8 1.0 0.0 0.0   Cash and cash equivalent   343.7 352.9 429.3 771.5 475.3 2,153.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -244.0 -264.0 -249.7 -1.0 -172.3 106.8 -9.1 -9.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0