Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RETTIGHEDSSELSKABET SKYBOX 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   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   1.9% 2.3% 2.6% 1.8% 1.8% 1.6% 7.1% 6.7%   Credit score (0-100)   72 66 61 71 71 74 34 36   Credit rating   A BBB BBB A A A BBB BBB   Credit limit (kDKK)   1.9 0.1 0.0 6.5 5.1 27.3 -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   3,092 2,163 1,789 1,775 1,792 1,768 0.0 0.0   EBITDA   3,092 2,163 1,789 1,775 1,792 1,768 0.0 0.0   EBIT   1,500 572 198 1,218 1,235 1,211 0.0 0.0   Pre-tax profit (PTP)   1,068.5 444.5 116.8 1,395.3 1,208.5 1,228.1 0.0 0.0   Net earnings   1,068.5 444.5 116.8 1,395.3 1,208.5 1,228.1 0.0 0.0   Pre-tax profit without non-rec. items   1,068 444 117 1,395 1,209 1,228 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   7,069 7,514 7,631 9,026 10,234 11,463 -4,039 -4,039   Interest-bearing liabilities   6,914 5,109 4,935 2,815 0.0 0.0 13,508 13,508   Balance sheet total (assets)   16,736 15,247 13,456 13,013 10,925 11,724 9,469 9,469   Net Debt   6,912 5,108 4,908 2,788 -26.8 -0.5 13,508 13,508     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   3,092 2,163 1,789 1,775 1,792 1,768 0.0 0.0   Gross profit growth   36.4% -30.0% -17.3% -0.8% 1.0% -1.3% -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)   16,736 15,247 13,456 13,013 10,925 11,724 9,469 9,469   Balance sheet change%   -12.8% -8.9% -11.7% -3.3% -16.0% 7.3% -19.2% 0.0%   Added value   3,091.6 2,163.4 1,789.0 1,774.7 1,791.8 1,767.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,183 -3,183 -3,183 -1,114 -1,114 -1,114 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   48.5% 26.4% 11.0% 68.6% 68.9% 68.5% 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 %   7.5% 4.2% 2.1% 11.0% 10.3% 10.8% 0.0% 0.0%   ROI %   8.4% 5.1% 2.4% 11.9% 11.2% 11.3% 0.0% 0.0%   ROE %   16.4% 6.1% 1.5% 16.8% 12.5% 11.3% 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 %   42.2% 49.3% 56.7% 69.4% 93.7% 97.8% -29.9% -29.9%   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, %   223.6% 236.1% 274.3% 157.1% -1.5% -0.0% 0.0% 0.0%   Gearing %   97.8% 68.0% 64.7% 31.2% 0.0% 0.0% -334.4% -334.4%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 3.8% 3.8% 1.6% 1.9% 0.0% 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   0.0 0.1 0.4 0.6 1.3 8.6 0.0 0.0   Current Ratio   0.0 0.1 0.4 0.6 1.3 8.6 0.0 0.0   Cash and cash equivalent   2.8 1.8 27.0 26.7 26.8 0.5 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   -6,889.1 -5,216.3 -3,509.1 -1,556.9 208.6 1,993.8 -6,754.1 -6,754.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 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   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