Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RAWBITE 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 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% 3.7% 3.7%   Bankruptcy risk   0.5% 0.5% 0.8% 0.5% 0.5% 0.4% 4.6% 4.5%   Credit score (0-100)   99 99 92 99 99 99 46 47   Credit rating   AA AAA AA AAA AAA AAA BBB BBB   Credit limit (kDKK)   4,383.9 5,319.3 4,218.5 5,123.6 5,303.7 5,899.4 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   11,000 17,387 9,008 12,887 14,960 16,675 0.0 0.0   EBITDA   4,535 9,701 -404 1,525 2,048 3,765 0.0 0.0   EBIT   4,492 9,504 -618 1,248 1,740 3,382 0.0 0.0   Pre-tax profit (PTP)   5,357.4 10,081.3 613.6 2,923.8 2,801.3 4,473.8 0.0 0.0   Net earnings   4,346.4 8,004.2 752.5 2,698.2 2,442.9 3,625.2 0.0 0.0   Pre-tax profit without non-rec. items   5,357 10,081 614 2,924 2,801 4,474 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   32,668 40,672 41,424 44,122 46,565 50,190 36,421 36,421   Interest-bearing liabilities   4,414 5,945 8,545 4,369 3,697 4,236 0.0 0.0   Balance sheet total (assets)   39,626 50,976 54,500 52,308 52,864 58,272 36,421 36,421   Net Debt   -10,958 -4,627 -3,068 -4,732 -3,039 -3,967 -35,654 -35,654     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   11,000 17,387 9,008 12,887 14,960 16,675 0.0 0.0   Gross profit growth   122.9% 58.1% -48.2% 43.1% 16.1% 11.5% -100.0% 0.0%   Employees   9 14 15 16 15 17 0 0   Employee growth %   50.0% 55.6% 7.1% 6.7% -6.3% 13.3% -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)   39,626 50,976 54,500 52,308 52,864 58,272 36,421 36,421   Balance sheet change%   26.3% 28.6% 6.9% -4.0% 1.1% 10.2% -37.5% 0.0%   Added value   4,535.2 9,701.1 -403.7 1,525.3 2,017.4 3,765.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   733 -49 -429 -139 -463 -648 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 -1.0 1.0 2.0 3.0 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 (%)   40.8% 54.7% -6.9% 9.7% 11.6% 20.3% 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 %   15.2% 22.5% 1.7% 5.6% 5.6% 8.2% 0.0% 0.0%   ROI %   16.2% 24.3% 1.8% 6.1% 6.0% 8.7% 0.0% 0.0%   ROE %   14.3% 21.8% 1.8% 6.3% 5.4% 7.5% 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 %   82.4% 79.8% 76.0% 84.4% 88.1% 86.6% 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, %   -241.6% -47.7% 759.8% -310.2% -148.4% -105.3% 0.0% 0.0%   Gearing %   13.5% 14.6% 20.6% 9.9% 7.9% 8.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.8% 3.6% 1.2% 3.9% 1.9% 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   3.5 3.0 2.7 3.8 4.7 4.5 0.0 0.0   Current Ratio   3.7 3.6 3.1 4.2 5.4 4.8 0.0 0.0   Cash and cash equivalent   15,371.4 10,572.1 11,612.8 9,100.7 6,735.5 8,202.7 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   18,493.8 26,040.5 25,981.4 25,987.3 27,222.8 30,441.4 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 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   504 693 -27 95 134 221 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   504 693 -27 95 137 221 0 0   EBIT / employee   499 679 -41 78 116 199 0 0   Net earnings / employee   483 572 50 169 163 213 0 0