Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RENGØRINGSSELSKABET DRIFT ApS 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   9.5% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5%   Bankruptcy risk   19.3% 14.9% 11.2% 13.2% 17.4% 13.4% 18.3% 18.1%   Credit score (0-100)   7 15 22 16 8 16 8 8   Credit rating   B BB BB BB B BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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 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   17,293 14,221 11,026 11,695 10,346 9,861 0.0 0.0   EBITDA   28.0 56.2 635 46.8 57.8 2,235 0.0 0.0   EBIT   28.0 56.2 635 46.8 57.8 2,235 0.0 0.0   Pre-tax profit (PTP)   18.2 46.8 610.9 15.1 48.6 2,169.2 0.0 0.0   Net earnings   18.2 46.8 610.9 15.1 48.6 2,131.3 0.0 0.0   Pre-tax profit without non-rec. items   18.2 46.8 611 15.1 48.6 2,169 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -2,780 -2,733 -2,122 -2,107 -2,059 72.6 -71.1 -71.1   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 125 71.1 71.1   Balance sheet total (assets)   1,031 2,781 3,089 2,064 672 3,168 0.0 0.0   Net Debt   -4.2 -266 -201 -615 -7.9 -26.3 71.1 71.1     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   17,293 14,221 11,026 11,695 10,346 9,861 0.0 0.0   Gross profit growth   30.2% -17.8% -22.5% 6.1% -11.5% -4.7% -100.0% 0.0%   Employees   40 34 24 26 23 13 0 0   Employee growth %   29.0% -15.0% -29.4% 8.3% -11.5% -43.5% -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)   1,031 2,781 3,089 2,064 672 3,168 0 0   Balance sheet change%   142.4% 169.7% 11.1% -33.2% -67.4% 371.3% -100.0% 0.0%   Added value   28.0 56.2 635.3 46.8 57.8 2,234.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 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 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 (%)   0.2% 0.4% 5.8% 0.4% 0.6% 22.7% 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 %   0.8% 1.2% 11.8% 1.0% 1.7% 75.8% 0.0% 0.0%   ROI %   0.0% 10.4% 53.8% 3.6% 8.9% 2,261.7% 0.0% 0.0%   ROE %   2.5% 2.5% 20.8% 0.6% 3.6% 572.3% 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 %   -72.9% -49.6% -40.7% -50.5% -75.4% 2.3% -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, %   -15.0% -472.3% -31.7% -1,314.4% -13.7% -1.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 172.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 105.4% 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   0.3 0.6 0.8 0.7 0.3 1.3 0.0 0.0   Current Ratio   0.3 0.6 0.8 0.7 0.3 1.3 0.0 0.0   Cash and cash equivalent   4.2 265.6 201.5 615.0 7.9 151.3 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   -2,780.2 -1,653.6 -839.6 -803.8 -1,404.2 813.4 -35.6 -35.6   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   1 2 26 2 3 172 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1 2 26 2 3 172 0 0   EBIT / employee   1 2 26 2 3 172 0 0   Net earnings / employee   0 1 25 1 2 164 0 0