REBIDU ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  4.1% 5.1% 3.2% 2.4% 3.9%  
Credit score (0-100)  50 43 54 63 44  
Credit rating  BB BB BB BBB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  -33.7 15.0 -17.0 -11.7 -22.3  
EBITDA  -54.5 15.0 -17.0 -11.7 -22.3  
EBIT  -58.3 10.8 -20.6 -15.3 -25.8  
Pre-tax profit (PTP)  40.5 -98.6 -30.2 -116.7 96.8  
Net earnings  28.2 -77.9 -23.5 -91.1 75.5  
Pre-tax profit without non-rec. items  40.5 -98.6 -30.2 -117 96.8  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.6 14.3 10.7 7.1 3.6  
Shareholders equity total  1,372 1,184 1,160 1,012 1,029  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,383 1,192 1,169 1,022 1,038  

Net Debt  -1,330 -1,093 -1,079 -910 -952  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -33.7 15.0 -17.0 -11.7 -22.3  
Gross profit growth  70.2% 0.0% 0.0% 31.4% -90.4%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,383 1,192 1,169 1,022 1,038  
Balance sheet change%  -43.9% -13.8% -1.9% -12.6% 1.6%  
Added value  -54.5 15.0 -17.0 -11.7 -22.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -7 9 -7 -7 -7  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -2.0 1.0 -1.0 -2.0 -3.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  172.7% 72.1% 120.9% 130.5% 116.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  2.2% 2.1% 0.6% -1.4% 9.4%  
ROI %  2.2% 2.1% 0.6% -1.4% 9.5%  
ROE %  1.5% -6.1% -2.0% -8.4% 7.4%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  99.2% 99.3% 99.3% 99.1% 99.1%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  2,438.8% -7,277.5% 6,330.5% 7,785.0% 4,275.2%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  128.8 147.2 136.3 106.8 108.9  
Current Ratio  128.8 147.2 136.3 106.8 108.9  
Cash and cash equivalent  1,330.2 1,093.1 1,078.8 910.1 951.8  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  716.2 1,107.1 91.4 106.5 83.6  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  -55 15 -17 -12 -22  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -55 15 -17 -12 -22  
EBIT / employee  -58 11 -21 -15 -26  
Net earnings / employee  28 -78 -24 -91 75