Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Rammegaard A/S 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 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   1.9% 0.7% 1.1% 3.8% 1.4% 0.6% 8.6% 8.6%   Credit score (0-100)   72 95 84 50 78 97 28 28   Credit rating   A AA A BBB A AA BB BB   Credit limit (kDKK)   2.7 1,857.1 444.4 0.0 37.4 2,574.3 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   0 0 0 0 0 0 0 0   Gross profit   3,000 11,671 7,028 2,178 5,507 11,714 0.0 0.0   EBITDA   783 9,558 4,486 -582 3,887 8,579 0.0 0.0   EBIT   -1,121 7,596 2,515 -2,483 299 6,174 0.0 0.0   Pre-tax profit (PTP)   -2,872.6 5,768.0 794.4 -3,628.8 -1,230.9 2,623.2 0.0 0.0   Net earnings   -2,344.6 4,809.2 344.4 -2,953.3 -888.4 2,329.3 0.0 0.0   Pre-tax profit without non-rec. items   -2,873 5,768 794 -3,629 -1,231 2,623 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   60,476 59,171 59,324 57,982 61,079 81,041 0.0 0.0   Shareholders equity total   9,271 14,080 8,696 4,543 3,655 21,562 4,136 4,136   Interest-bearing liabilities   59,044 56,761 59,271 61,499 63,497 60,525 0.0 0.0   Balance sheet total (assets)   69,597 74,056 72,047 69,509 70,855 90,707 4,136 4,136   Net Debt   59,044 54,816 58,941 61,499 63,497 60,525 -4,136 -4,136     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   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   3,000 11,671 7,028 2,178 5,507 11,714 0.0 0.0   Gross profit growth   -48.0% 289.0% -39.8% -69.0% 152.9% 112.7% -100.0% 0.0%   Employees   7 7 7 8 0 9 0 0   Employee growth %   0.0% 0.0% 0.0% 14.3% -100.0% 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)   69,597 74,056 72,047 69,509 70,855 90,707 4,136 4,136   Balance sheet change%   -0.1% 6.4% -2.7% -3.5% 1.9% 28.0% -95.4% 0.0%   Added value   783.2 9,558.4 4,485.7 -582.2 2,199.8 8,100.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,265 -3,329 -1,880 -3,305 970 1,857 -48,685 -16,178   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 2.0 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 %   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 (%)   -37.4% 65.1% 35.8% -114.0% 5.4% 52.7% 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 %   -1.6% 11.2% 3.5% -3.5% 0.4% 7.6% 0.0% 0.0%   ROI %   -1.6% 11.4% 3.6% -3.6% 0.5% 7.9% 0.0% 0.0%   ROE %   -21.4% 41.2% 3.0% -44.6% -21.7% 18.5% 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 %   13.3% 19.0% 12.1% 6.5% 5.2% 23.8% 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, %   7,539.0% 573.5% 1,314.0% -10,563.5% 1,633.8% 705.5% 0.0% 0.0%   Gearing %   636.9% 403.1% 681.6% 1,353.7% 1,737.5% 280.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 3.9% 3.0% 1.9% 2.5% 5.7% 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   0.3 0.8 0.2 0.1 0.1 0.3 0.0 0.0   Current Ratio   2.2 3.7 1.6 0.9 1.3 1.7 0.0 0.0   Cash and cash equivalent   0.0 1,944.9 329.8 0.0 0.0 0.0 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)   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   4,609.6 10,460.9 4,333.0 -740.1 2,205.4 3,834.7 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  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 0 0 0 0 0 0 0   Added value / employee   112 1,365 641 -73 0 900 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   112 1,365 641 -73 0 953 0 0   EBIT / employee   -160 1,085 359 -310 0 686 0 0   Net earnings / employee   -335 687 49 -369 0 259 0 0