Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RØNNEST EJENDOMME 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   4.2% 2.1% 2.3% 4.9% 18.1% 2.7% 11.6% 11.4%   Credit score (0-100)   49 67 64 44 7 60 21 21   Credit rating   BBB A BBB BBB B BBB BB BB   Credit limit (kDKK)   0.0 0.1 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   200 495 488 412 992 919 0.0 0.0   EBITDA   200 495 488 248 644 526 0.0 0.0   EBIT   37.8 319 298 -43.3 -3,356 307 0.0 0.0   Pre-tax profit (PTP)   -271.1 263.4 197.1 -186.3 -3,498.9 207.7 0.0 0.0   Net earnings   -211.8 205.5 153.8 -145.3 -2,729.2 161.9 0.0 0.0   Pre-tax profit without non-rec. items   -271 263 197 -186 -3,499 208 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   6,940 7,488 12,033 11,741 7,742 7,523 0.0 0.0   Shareholders equity total   786 992 1,145 1,000 771 933 808 808   Interest-bearing liabilities   5,000 5,289 9,004 10,653 7,203 7,300 0.0 0.0   Balance sheet total (assets)   7,133 7,703 13,344 13,019 8,438 8,729 808 808   Net Debt   4,994 5,273 8,253 9,502 6,653 6,178 -808 -808     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   200 495 488 412 992 919 0.0 0.0   Gross profit growth   -11.9% 147.1% -1.5% -15.6% 141.0% -7.4% -100.0% 0.0%   Employees   0 1 1 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)   7,133 7,703 13,344 13,019 8,438 8,729 808 808   Balance sheet change%   -1.8% 8.0% 73.2% -2.4% -35.2% 3.5% -90.7% 0.0%   Added value   200.5 495.4 488.1 248.5 -3,064.0 526.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -325 373 4,354 -583 -7,999 -438 -7,523 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 -1.0 -2.0 1.0 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 (%)   18.9% 64.5% 61.0% -10.5% -338.2% 33.4% 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 %   0.6% 4.4% 2.9% -0.3% -31.3% 3.6% 0.0% 0.0%   ROI %   0.7% 5.0% 3.4% -0.4% -33.0% 3.8% 0.0% 0.0%   ROE %   -40.9% 23.1% 14.4% -13.5% -308.2% 19.0% 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 %   11.0% 12.9% 8.6% 7.9% 9.5% 11.1% 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, %   2,490.8% 1,064.4% 1,690.9% 3,824.0% 1,033.3% 1,174.3% 0.0% 0.0%   Gearing %   636.0% 533.4% 786.1% 1,065.1% 934.2% 782.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.1% 1.3% 1.5% 1.5% 1.6% 1.4% 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   0.2 0.2 0.5 0.6 0.8 1.2 0.0 0.0   Current Ratio   0.2 0.2 0.5 0.6 0.6 0.9 0.0 0.0   Cash and cash equivalent   6.1 15.8 751.0 1,150.4 549.8 1,121.7 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   -648.7 -921.1 -1,238.9 -1,042.7 -470.7 -89.9 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   0 495 488 248 -3,064 526 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 495 488 248 644 526 0 0   EBIT / employee   0 319 298 -43 -3,356 307 0 0   Net earnings / employee   0 205 154 -145 -2,729 162 0 0