Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ruby & Red I/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 3.3% 3.3%   Bankruptcy risk   16.7% 17.5% 6.0% 3.9% 13.8% 21.7% 15.0% 14.7%   Credit score (0-100)   11 10 39 49 15 4 14 14   Credit rating   BB B BBB BBB BB B BB BB   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 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   1,643 1,964 2,705 0 0 0 0 0   Gross profit   1,037 1,590 1,594 2,797 1,723 1,661 0.0 0.0   EBITDA   1,037 1,590 1,594 2,797 1,723 1,661 0.0 0.0   EBIT   1,030 1,583 1,587 2,790 1,723 1,661 0.0 0.0   Pre-tax profit (PTP)   1,028.9 1,582.2 1,583.2 2,783.7 1,720.1 1,660.5 0.0 0.0   Net earnings   1,028.9 1,582.2 1,583.2 2,783.7 1,720.1 1,660.5 0.0 0.0   Pre-tax profit without non-rec. items   1,029 1,582 1,583 2,784 1,720 1,661 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   21.8 14.6 7.3 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   205 467 753 1,206 308 315 315 315   Interest-bearing liabilities   0.0 0.0 0.0 24.0 24.1 0.2 0.0 0.0   Balance sheet total (assets)   286 695 1,721 1,748 710 534 315 315   Net Debt   -44.3 -65.3 -693 -990 2.1 -151 -315 -315     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   1,643 1,964 2,705 0 0 0 0 0   Net sales growth   247.5% 19.6% 37.7% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,037 1,590 1,594 2,797 1,723 1,661 0.0 0.0   Gross profit growth   254.8% 53.3% 0.2% 75.5% -38.4% -3.6% -100.0% 0.0%   Employees   0 2 2 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   286 695 1,721 1,748 710 534 315 315   Balance sheet change%   -42.1% 142.6% 147.6% 1.6% -59.4% -24.7% -41.0% 0.0%   Added value   1,037.2 1,590.2 1,594.1 2,797.1 1,730.3 1,660.7 0.0 0.0   Added value %   63.1% 81.0% 58.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -15 -15 -15 -15 0 0 0 0   Net sales trend   1.0 2.0 3.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 %   63.1% 81.0% 58.9% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   62.7% 80.6% 58.7% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   99.3% 99.5% 99.5% 99.7% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   62.6% 80.5% 58.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   63.1% 80.9% 58.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   62.6% 80.5% 58.5% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   263.6% 322.6% 131.4% 160.9% 140.2% 267.0% 0.0% 0.0%   ROI %   423.5% 470.8% 260.2% 281.5% 220.7% 512.9% 0.0% 0.0%   ROE %   423.1% 470.6% 259.6% 284.3% 227.3% 532.8% 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 %   71.6% 67.2% 55.7% 69.0% 43.4% 59.0% 100.0% 100.0%   Relative indebtedness %   5.0% 11.6% 35.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   2.3% 8.3% 10.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -4.3% -4.1% -43.5% -35.4% 0.1% -9.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 2.0% 7.8% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 51.2% 12.1% 1.6% 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   3.1 2.9 2.9 3.2 1.7 2.4 0.0 0.0   Current Ratio   3.1 2.9 1.8 3.2 1.7 2.4 0.0 0.0   Cash and cash equivalent   44.3 65.3 693.4 1,014.2 22.0 151.2 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)   46.8 112.5 136.4 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 29.7 33.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   15.5% 34.2% 63.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   173.7 443.1 735.6 1,193.8 295.9 315.4 0.0 0.0   Net working capital %   10.6% 22.6% 27.2% 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   0 982 1,352 0 0 0 0 0   Added value / employee   0 795 797 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 795 797 0 0 0 0 0   EBIT / employee   0 791 793 0 0 0 0 0   Net earnings / employee   0 791 792 0 0 0 0 0