Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RASK KØRESKOLE ApS 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% 2.0% 2.0%   Bankruptcy risk   3.7% 2.9% 1.9% 1.3% 1.4% 1.2% 10.0% 9.8%   Credit score (0-100)   53 59 70 78 77 80 24 25   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.3 17.9 11.8 42.2 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   747 937 889 0 0 0 0 0   Gross profit   403 417 491 837 1,198 1,127 0.0 0.0   EBITDA   403 417 580 439 737 545 0.0 0.0   EBIT   358 363 377 374 673 482 0.0 0.0   Pre-tax profit (PTP)   339.3 437.5 442.1 631.7 404.9 707.9 0.0 0.0   Net earnings   262.5 339.1 337.0 485.8 309.4 544.1 0.0 0.0   Pre-tax profit without non-rec. items   339 437 442 632 405 708 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   0.0 282 268 203 139 1,309 0.0 0.0   Shareholders equity total   555 786 1,012 1,385 1,408 1,838 1,367 1,367   Interest-bearing liabilities   0.8 0.0 24.8 14.4 0.0 41.4 0.0 0.0   Balance sheet total (assets)   873 982 1,425 1,655 1,643 2,267 1,367 1,367   Net Debt   -622 -122 5.7 -1,361 -1,477 -875 -1,367 -1,367     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   747 937 889 0 0 0 0 0   Net sales growth   4.1% 25.5% -5.2% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   403 417 491 837 1,198 1,127 0.0 0.0   Gross profit growth   6.3% 3.4% 17.7% 70.6% 43.2% -6.0% -100.0% 0.0%   Employees   0 0 0 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)   873 982 1,425 1,655 1,643 2,267 1,367 1,367   Balance sheet change%   58.0% 12.4% 45.1% 16.2% -0.8% 38.0% -39.7% 0.0%   Added value   403.1 417.0 579.8 438.6 737.0 545.1 0.0 0.0   Added value %   54.0% 44.5% 65.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -55 228 -217 -128 -128 1,107 -1,309 0   Net sales trend   2.0 3.0 -1.0 -2.0 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  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 %   54.0% 44.5% 65.3% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   47.9% 38.7% 42.4% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   88.8% 87.1% 76.8% 44.7% 56.1% 42.8% 0.0% 0.0%   Net Earnings %   35.1% 36.2% 37.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   41.2% 41.9% 60.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   45.4% 46.7% 49.8% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   50.2% 47.2% 36.8% 24.3% 40.8% 24.8% 0.0% 0.0%   ROI %   74.9% 64.7% 48.1% 30.6% 47.8% 29.4% 0.0% 0.0%   ROE %   55.1% 50.6% 37.5% 40.5% 22.2% 33.5% 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 %   66.8% 82.5% 72.9% 85.6% 87.1% 82.4% 100.0% 100.0%   Relative indebtedness %   42.6% 19.5% 45.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -40.7% 6.5% 43.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -154.3% -29.2% 1.0% -310.4% -200.4% -160.5% 0.0% 0.0%   Gearing %   0.1% 0.0% 2.4% 1.0% 0.0% 2.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2,463.3% 188.3% 5.3% -1,314.1% 3,723.5% -1,081.5% 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   2.3 0.9 0.1 6.3 7.2 2.4 0.0 0.0   Current Ratio   2.0 0.8 0.1 5.4 6.4 2.2 0.0 0.0   Cash and cash equivalent   622.9 121.9 19.1 1,375.8 1,476.8 916.3 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)   5.8 0.2 0.5 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 %   85.2% 14.8% 3.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   318.0 -44.3 -377.4 -200.6 -204.5 -395.8 0.0 0.0   Net working capital %   42.6% -4.7% -42.5% 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   0 0 0 439 737 545 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 439 737 545 0 0   EBIT / employee   0 0 0 374 673 482 0 0   Net earnings / employee   0 0 0 486 309 544 0 0