Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Raske Svende 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   6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0%   Bankruptcy risk   5.3% 3.1% 3.6% 4.2% 3.7% 18.9% 18.0% 18.0%   Credit score (0-100)   44 57 52 47 51 6 8 8   Credit rating   BBB BBB BBB BBB BBB B 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   493 532 382 277 489 -131 0.0 0.0   EBITDA   295 297 154 13.4 202 -510 0.0 0.0   EBIT   286 271 117 -18.4 158 -514 0.0 0.0   Pre-tax profit (PTP)   284.3 267.8 93.1 -45.8 134.9 -532.2 0.0 0.0   Net earnings   216.9 268.2 10.1 -45.8 107.8 -532.2 0.0 0.0   Pre-tax profit without non-rec. items   284 268 93.1 -45.8 135 -532 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   27.9 80.9 85.1 53.3 70.6 0.0 0.0 0.0   Shareholders equity total   178 319 68.7 22.8 131 -402 -452 -452   Interest-bearing liabilities   9.9 121 395 410 425 510 452 452   Balance sheet total (assets)   325 598 695 504 626 160 0.0 0.0   Net Debt   -103 -235 -49.1 -0.5 21.8 424 452 452     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   493 532 382 277 489 -131 0.0 0.0   Gross profit growth   1,642.3% 8.0% -28.3% -27.5% 76.6% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   325 598 695 504 626 160 0 0   Balance sheet change%   84.2% 83.7% 16.3% -27.4% 24.0% -74.4% -100.0% 0.0%   Added value   295.3 297.5 154.4 13.4 189.9 -510.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1 26 -34 -64 -27 -74 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 -1.0 1.0 -1.0 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 (%)   58.1% 50.8% 30.5% -6.6% 32.3% 391.6% 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 %   105.9% 58.7% 18.0% -3.1% 28.0% -86.5% 0.0% 0.0%   ROI %   197.9% 85.9% 25.8% -4.1% 32.0% -96.5% 0.0% 0.0%   ROE %   122.3% 108.0% 5.2% -100.2% 140.5% -366.0% 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 %   54.8% 53.3% 9.9% 4.5% 20.9% -71.5% -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, %   -35.0% -78.9% -31.8% -3.9% 10.8% -83.1% 0.0% 0.0%   Gearing %   5.6% 37.9% 575.6% 1,796.7% 325.1% -127.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 4.7% 9.1% 6.8% 5.6% 3.9% 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   2.0 1.9 1.0 0.9 1.2 0.3 0.0 0.0   Current Ratio   2.0 1.9 1.0 0.9 1.2 0.3 0.0 0.0   Cash and cash equivalent   113.3 355.5 444.3 410.6 402.8 85.9 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   152.3 239.1 2.3 -30.5 87.2 -401.5 -225.8 -225.8   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   295 297 154 13 190 -510 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   295 297 154 13 202 -510 0 0   EBIT / employee   286 271 117 -18 158 -514 0 0   Net earnings / employee   217 268 10 -46 108 -532 0 0