Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RIGHT PEOPLE GROUP 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   7.2% 7.2% 7.2% 7.2% 7.2% 7.2% 7.2% 7.2%   Bankruptcy risk   4.9% 4.1% 5.1% 5.0% 5.4% 3.0% 9.4% 9.2%   Credit score (0-100)   46 49 42 43 41 57 26 27   Credit rating   BBB BBB BBB BBB BBB BBB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   17,234 11,122 12,065 17,064 20,912 17,425 0.0 0.0   EBITDA   7,926 4,302 6,323 9,303 12,638 9,981 0.0 0.0   EBIT   7,926 4,302 6,323 9,303 12,638 9,975 0.0 0.0   Pre-tax profit (PTP)   7,906.9 4,249.7 6,272.3 9,236.5 12,545.1 10,521.0 0.0 0.0   Net earnings   6,155.0 3,292.9 4,882.9 7,175.4 9,762.9 8,183.7 0.0 0.0   Pre-tax profit without non-rec. items   7,907 4,250 6,272 9,236 12,545 10,521 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 378 0.0 0.0   Shareholders equity total   6,655 3,793 5,383 7,675 10,263 8,684 3,559 3,559   Interest-bearing liabilities   1,549 1,752 957 1,389 8,950 34,728 0.0 0.0   Balance sheet total (assets)   37,649 27,779 33,020 49,066 61,956 86,813 3,559 3,559   Net Debt   -6,198 -2,613 -4,712 -4,138 -10,804 34,360 -3,559 -3,559     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   17,234 11,122 12,065 17,064 20,912 17,425 0.0 0.0   Gross profit growth   10.8% -35.5% 8.5% 41.4% 22.5% -16.7% -100.0% 0.0%   Employees   12 8 8 11 11 11 0 0   Employee growth %   0.0% -33.3% 0.0% 37.5% 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)   37,649 27,779 33,020 49,066 61,956 86,813 3,559 3,559   Balance sheet change%   23.9% -26.2% 18.9% 48.6% 26.3% 40.1% -95.9% 0.0%   Added value   7,926.4 4,301.8 6,323.3 9,303.3 12,637.9 9,981.0 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 0 475 -482 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   46.0% 38.7% 52.4% 54.5% 60.4% 57.2% 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 %   23.3% 13.1% 20.8% 22.7% 23.1% 15.7% 0.0% 0.0%   ROI %   112.4% 62.6% 106.4% 120.8% 90.6% 37.3% 0.0% 0.0%   ROE %   98.1% 63.0% 106.4% 109.9% 108.8% 86.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   17.7% 13.7% 16.3% 15.6% 16.6% 10.0% 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, %   -78.2% -60.7% -74.5% -44.5% -85.5% 344.2% 0.0% 0.0%   Gearing %   23.3% 46.2% 17.8% 18.1% 87.2% 399.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 3.2% 3.8% 5.7% 5.2% 5.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.3 1.2 1.3 1.2 1.3 0.6 0.0 0.0   Current Ratio   1.3 1.2 1.3 1.2 1.3 0.6 0.0 0.0   Cash and cash equivalent   7,747.0 4,364.6 5,668.7 5,527.2 19,754.1 368.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 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   8,371.6 4,703.0 6,722.8 9,685.0 12,972.3 -17,698.6 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   661 538 790 846 1,149 907 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   661 538 790 846 1,149 907 0 0   EBIT / employee   661 538 790 846 1,149 907 0 0   Net earnings / employee   513 412 610 652 888 744 0 0