Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Rasmussen Transport 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   9.6% 7.5% 8.5% 11.5% 12.8% 12.7% 24.0% 23.6%   Credit score (0-100)   27 32 28 20 17 18 3 4   Credit rating   BB BB BB BB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   858 1,169 804 359 322 95.9 0.0 0.0   EBITDA   47.3 141 -27.6 -158 -75.9 -19.4 0.0 0.0   EBIT   40.2 111 -40.6 -164 -80.1 -27.7 0.0 0.0   Pre-tax profit (PTP)   38.9 107.0 -43.2 -165.2 -80.1 -27.7 0.0 0.0   Net earnings   38.9 90.7 -33.9 -135.2 -80.1 -27.7 0.0 0.0   Pre-tax profit without non-rec. items   38.9 107 -43.2 -165 -80.1 -27.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   77.9 66.7 10.7 4.3 0.0 192 0.0 0.0   Shareholders equity total   238 329 295 160 79.9 52.1 2.1 2.1   Interest-bearing liabilities   105 32.4 1.0 0.0 42.9 112 0.0 0.0   Balance sheet total (assets)   603 626 487 247 189 223 2.1 2.1   Net Debt   -147 -372 -148 -105 -132 88.3 -2.1 -2.1     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   858 1,169 804 359 322 95.9 0.0 0.0   Gross profit growth   40.4% 36.3% -31.2% -55.3% -10.4% -70.2% -100.0% 0.0%   Employees   3 4 2 2 1 1 0 0   Employee growth %   50.0% 33.3% -50.0% 0.0% -50.0% 0.0% -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)   603 626 487 247 189 223 2 2   Balance sheet change%   49.0% 3.9% -22.2% -49.3% -23.4% 17.7% -99.1% 0.0%   Added value   47.3 141.0 -27.6 -157.9 -73.7 -19.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   71 -42 -69 -13 -9 183 -192 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   4.7% 9.5% -5.0% -45.7% -24.9% -28.9% 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 %   8.0% 18.0% -7.3% -44.8% -36.7% -13.4% 0.0% 0.0%   ROI %   14.3% 31.2% -11.7% -67.6% -56.7% -19.3% 0.0% 0.0%   ROE %   17.8% 32.0% -10.9% -59.4% -66.8% -42.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   39.6% 52.6% 60.7% 64.8% 42.2% 23.4% 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, %   -310.7% -263.7% 535.0% 66.5% 173.6% -455.7% 0.0% 0.0%   Gearing %   44.0% 9.8% 0.3% 0.0% 53.7% 215.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 5.1% 16.0% 188.7% 0.1% 0.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.4 1.9 2.9 2.8 1.7 0.2 0.0 0.0   Current Ratio   1.4 1.9 2.9 2.8 1.7 0.2 0.0 0.0   Cash and cash equivalent   251.9 404.2 148.5 105.0 174.5 24.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   160.5 265.9 314.6 155.7 79.9 -139.5 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   16 35 -14 -79 -74 -19 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   16 35 -14 -79 -76 -19 0 0   EBIT / employee   13 28 -20 -82 -80 -28 0 0   Net earnings / employee   13 23 -17 -68 -80 -28 0 0