Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RASMUSSEN EL 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  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% 6.4% 5.2% 7.1% 17.3% 3.0% 15.4% 15.4%   Credit score (0-100)   54 38 43 33 8 56 13 13   Credit rating   BBB BBB BBB BBB BB 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)  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   528 365 409 221 -45.6 -4.0 0.0 0.0   EBITDA   88.1 -69.4 -13.1 -102 -46.5 -4.0 0.0 0.0   EBIT   88.1 -69.4 -13.1 -102 -46.5 -4.0 0.0 0.0   Pre-tax profit (PTP)   78.7 -74.8 -20.3 -113.6 -52.4 20.5 0.0 0.0   Net earnings   61.5 -60.7 -19.4 -91.2 -52.4 30.7 0.0 0.0   Pre-tax profit without non-rec. items   78.7 -74.8 -20.3 -114 -52.4 20.5 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 0.0 0.0 0.0 0.0 365 0.0 0.0   Shareholders equity total   513 453 433 342 290 320 195 195   Interest-bearing liabilities   85.8 62.2 82.9 90.1 85.9 129 0.0 0.0   Balance sheet total (assets)   971 817 891 479 382 456 195 195   Net Debt   -227 -89.6 -130 22.8 82.4 129 -195 -195     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   528 365 409 221 -45.6 -4.0 0.0 0.0   Gross profit growth   30.5% -30.8% 12.0% -46.0% 0.0% 91.2% 0.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   971 817 891 479 382 456 195 195   Balance sheet change%   26.0% -15.9% 9.1% -46.2% -20.3% 19.4% -57.2% 0.0%   Added value   88.1 -69.4 -13.1 -102.4 -46.5 -4.0 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 0 365 -365 0   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 -3.0 -4.0 -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 %   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 (%)   16.7% -19.0% -3.2% -46.4% 101.8% 100.0% 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 %   9.9% -7.6% -1.7% -15.8% -10.9% 6.4% 0.0% 0.0%   ROI %   15.1% -12.2% -2.8% -22.8% -11.6% 6.5% 0.0% 0.0%   ROE %   12.7% -12.6% -4.4% -23.5% -16.6% 10.1% 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 %   52.9% 55.4% 48.6% 71.4% 75.8% 70.3% 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, %   -257.6% 129.1% 993.3% -22.3% -177.3% -3,223.4% 0.0% 0.0%   Gearing %   16.7% 13.7% 19.1% 26.4% 29.7% 40.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.7% 9.5% 7.8% 6.5% 6.2% 6.0% 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   2.0 2.1 1.9 3.4 4.1 0.4 0.0 0.0   Current Ratio   2.0 2.1 1.9 3.4 4.1 0.4 0.0 0.0   Cash and cash equivalent   312.7 151.8 213.0 67.3 3.5 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   467.7 417.0 408.2 328.8 289.5 -75.6 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  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   88 -69 -13 -102 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   88 -69 -13 -102 0 0 0 0   EBIT / employee   88 -69 -13 -102 0 0 0 0   Net earnings / employee   61 -61 -19 -91 0 0 0 0