Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RB Hygiene Home Nordic A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2018 N/A 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% 2.3% 2.3%   Bankruptcy risk   0.0% 3.4% 3.5% 3.3% 0.4% 0.4% 3.6% 3.5%   Credit score (0-100)   0 55 53 53 100 100 52 53   Credit rating   N/A BBB BBB BBB AAA AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 34.7 36.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 468 486 519 558 645 645 645   Gross profit   0.0 70.5 77.1 87.6 88.0 93.0 0.0 0.0   EBITDA   0.0 1.9 4.1 4.6 44.0 47.6 0.0 0.0   EBIT   0.0 1.9 4.1 4.6 7.2 10.9 0.0 0.0   Pre-tax profit (PTP)   0.0 -1.7 -5.4 -1.5 7.9 17.2 0.0 0.0   Net earnings   0.0 -1.7 -5.4 -1.5 0.6 5.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 1.9 4.1 4.6 7.9 17.2 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 N/A 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 6.0 3.0 0.0 0.0   Shareholders equity total   0.0 333 333 326 324 331 208 208   Interest-bearing liabilities   0.0 0.0 0.0 0.0 122 117 0.0 0.0   Balance sheet total (assets)   0.0 483 518 524 569 533 208 208   Net Debt   0.0 0.0 0.0 0.0 118 103 -77.0 -77.0     See the entire balance sheet 1.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 468 486 519 558 645 645 645   Net sales growth   0.0% 0.0% 3.9% 6.8% 7.4% 15.6% 0.0% 0.0%   Gross profit   0.0 70.5 77.1 87.6 88.0 93.0 0.0 0.0   Gross profit growth   0.0% 0.0% 9.4% 13.6% 0.5% 5.7% -100.0% 0.0%   Employees   0 48 49 59 60 62 0 0   Employee growth %   0.0% 0.0% 2.1% 20.4% 1.7% 3.3% -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)   0 483 518 524 569 533 208 208   Balance sheet change%   0.0% 0.0% 7.2% 1.2% 8.4% -6.3% -60.9% 0.0%   Added value   0.0 1.9 4.1 4.6 7.2 47.6 0.0 0.0   Added value %   0.0% 0.4% 0.8% 0.9% 1.3% 7.4% 0.0% 0.0%   Investments   0 0 0 0 161 -73 -30 0   Net sales trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.4% 0.8% 0.9% 7.9% 7.4% 0.0% 0.0%   EBIT %   0.0% 0.4% 0.8% 0.9% 1.3% 1.7% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 2.7% 5.3% 5.2% 8.2% 11.7% 0.0% 0.0%   Net Earnings %   0.0% -0.4% -1.1% -0.3% 0.1% 0.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -0.4% -1.1% -0.3% 6.7% 6.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.4% 0.8% 0.9% 1.4% 2.7% 0.0% 0.0%   ROA %   0.0% 0.4% 0.8% 0.9% 2.6% 4.2% 0.0% 0.0%   ROI %   0.0% 0.4% 0.8% 0.9% 2.8% 5.0% 0.0% 0.0%   ROE %   0.0% -0.5% -1.6% -0.4% 0.2% 1.8% 0.0% 0.0%   1.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 57.0% 62.1% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 42.5% 30.4% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 41.9% 28.3% -11.9% -11.9%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 268.3% 217.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 37.6% 35.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 9.9% 4.8% 0.0% 0.0%   1.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.3 1.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.6 1.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 3.9 13.9 0.0 0.0   1.0 Capital use efficiency  2018 N/A 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 24.5 33.6 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 26.5 16.7 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 66.3% 57.4% 11.9% 11.9%   Net working capital   0.0 0.0 0.0 0.0 135.2 175.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 24.2% 27.2% 0.0% 0.0%   1.0 Employee efficiency  2018 N/A 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 10 10 9 9 10 0 0   Added value / employee   0 0 0 0 0 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1 1 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 -0 -0 -0 0 0 0 0