Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RAMSING SKOVSERVICE ApS

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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   11.8% 7.8% 6.0% 3.3% 3.4% 4.1% 5.4% 5.2%   Credit score (0-100)   22 33 39 53 53 49 16 16   Credit rating   B B BB BB BB BB 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)  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   39.4 -10.6 148 186 177 141 0.0 0.0   EBITDA   4.5 -21.9 148 185 177 141 0.0 0.0   EBIT   -20.2 -48.5 112 156 154 111 0.0 0.0   Pre-tax profit (PTP)   -28.1 -65.6 77.2 126.3 127.6 87.1 0.0 0.0   Net earnings   -27.1 -48.6 57.2 93.3 94.6 63.1 0.0 0.0   Pre-tax profit without non-rec. items   -28.1 -65.6 77.2 126 128 87.1 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   399 893 857 827 805 810 0.0 0.0   Shareholders equity total   -345 -394 -337 -243 -149 -85.6 -211 -211   Interest-bearing liabilities   87.4 674 505 1,222 993 921 211 211   Balance sheet total (assets)   684 1,152 1,080 1,081 939 927 0.0 0.0   Net Debt   87.1 674 505 1,222 993 921 211 211     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   39.4 -10.6 148 186 177 141 0.0 0.0   Gross profit growth   -33.8% 0.0% 0.0% 25.2% -4.6% -20.5% -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)   684 1,152 1,080 1,081 939 927 0 0   Balance sheet change%   -1.9% 68.3% -6.2% 0.1% -13.1% -1.3% -100.0% 0.0%   Added value   4.5 -21.9 148.0 185.0 183.3 140.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -70 467 -72 -59 -46 -25 -810 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 2.0 3.0 4.0 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 (%)   -51.2% 456.4% 75.7% 83.9% 87.0% 78.7% 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 %   -2.0% -3.8% 7.6% 11.4% 12.8% 10.5% 0.0% 0.0%   ROI %   -33.6% -12.7% 19.0% 18.0% 13.9% 11.6% 0.0% 0.0%   ROE %   -3.9% -5.3% 5.1% 8.6% 9.4% 6.8% 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 %   -33.5% -25.5% -23.8% -18.4% -13.7% -8.5% -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, %   1,926.9% -3,071.6% 341.5% 660.8% 561.6% 655.1% 0.0% 0.0%   Gearing %   -25.3% -171.1% -150.1% -502.3% -667.2% -1,075.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.2% 4.5% 5.9% 3.4% 2.4% 2.5% 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   0.2 0.1 0.1 0.2 0.0 0.0 0.0 0.0   Current Ratio   0.3 0.2 0.2 0.2 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.4 0.1 0.0 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   -744.7 -943.3 -891.6 -855.2 -828.3 -866.2 -105.3 -105.3   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   0 -22 148 185 183 141 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -22 148 185 177 141 0 0   EBIT / employee   0 -49 112 156 154 111 0 0   Net earnings / employee   0 -49 57 93 95 63 0 0