Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Rehnquist Holding 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   1.2% 1.5% 1.0% 1.3% 1.2% 2.0% 6.6% 6.6%   Credit score (0-100)   84 77 87 80 81 69 36 36   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   6,737.9 1,457.7 19,705.1 5,643.4 9,686.5 42.5 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   0.0 -228 -310 -69.0 -195 -234 0.0 0.0   EBITDA   -94.0 -228 -310 -69.0 -195 -15,234 0.0 0.0   EBIT   -94.0 -228 -310 -69.0 -195 -15,234 0.0 0.0   Pre-tax profit (PTP)   8,050.0 91,458.0 6,700.0 1,576.0 10,583.0 -14,657.0 0.0 0.0   Net earnings   8,071.0 91,511.0 6,889.0 422.0 10,667.0 -13,713.0 0.0 0.0   Pre-tax profit without non-rec. items   8,050 91,458 6,700 1,576 10,583 -14,657 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   254,715 338,726 315,615 316,037 327,657 288,944 288,444 288,444   Interest-bearing liabilities   576 704 7,272 11,522 3,022 19,588 0.0 0.0   Balance sheet total (assets)   255,321 339,461 322,923 327,592 331,004 314,935 288,444 288,444   Net Debt   541 682 7,230 11,514 2,836 19,574 -288,444 -288,444     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   0.0 -228 -310 -69.0 -195 -234 0.0 0.0   Gross profit growth   0.0% 0.0% -36.0% 77.7% -182.6% -20.0% 0.0% 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)   255,321 339,461 322,923 327,592 331,004 314,935 288,444 288,444   Balance sheet change%   -8.0% 33.0% -4.9% 1.4% 1.0% -4.9% -8.4% 0.0%   Added value   -94.0 -228.0 -310.0 -69.0 -195.0 -15,234.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 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 -5.0 -5.0 -5.0 -5.0 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 (%)   0.0% 100.0% 100.0% 100.0% 100.0% 6,510.3% 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 %   3.0% 30.8% 2.2% 0.5% 8.8% -4.5% 0.0% 0.0%   ROI %   3.0% 30.8% 2.2% 0.5% 8.8% -4.5% 0.0% 0.0%   ROE %   3.0% 30.8% 2.1% 0.1% 3.3% -4.4% 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 %   99.8% 99.8% 97.7% 96.5% 99.0% 91.7% 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, %   -575.5% -299.1% -2,332.3% -16,687.0% -1,454.4% -128.5% 0.0% 0.0%   Gearing %   0.2% 0.2% 2.3% 3.6% 0.9% 6.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 2.3% 13.8% 2.2% 253.6% 2.2% 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   0.2 0.1 0.8 0.8 0.1 0.3 0.0 0.0   Current Ratio   0.2 0.1 0.8 0.8 0.1 0.3 0.0 0.0   Cash and cash equivalent   35.0 22.0 42.0 8.0 186.0 14.0 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 49.6 42.4 174.6 71.1 53.0 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   -470.0 -660.0 -1,315.0 -2,745.0 -3,077.0 -17,401.0 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   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