Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RYTTERMARKEN 2A 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% 0.3% 0.3%   Bankruptcy risk   1.0% 1.3% 1.4% 1.1% 1.0% 1.2% 9.2% 9.0%   Credit score (0-100)   87 80 77 83 87 81 27 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   217.7 40.6 19.8 172.7 321.6 166.7 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   1,513 1,503 1,423 1,564 1,540 1,491 0.0 0.0   EBITDA   1,513 1,503 1,423 1,564 1,540 1,491 0.0 0.0   EBIT   867 892 805 952 913 817 0.0 0.0   Pre-tax profit (PTP)   719.5 589.7 615.8 764.9 744.9 647.0 0.0 0.0   Net earnings   560.8 471.7 481.9 594.5 591.5 507.1 0.0 0.0   Pre-tax profit without non-rec. items   719 590 616 765 745 647 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   15,874 15,263 15,222 14,610 14,288 13,615 0.0 0.0   Shareholders equity total   3,105 2,576 3,058 3,653 4,244 4,751 4,671 4,671   Interest-bearing liabilities   12,091 13,520 12,877 12,229 11,576 10,918 0.0 0.0   Balance sheet total (assets)   17,608 18,481 18,463 18,904 18,332 18,365 4,671 4,671   Net Debt   10,357 11,958 12,867 11,232 10,490 9,656 -4,671 -4,671     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   1,513 1,503 1,423 1,564 1,540 1,491 0.0 0.0   Gross profit growth   32.7% -0.6% -5.3% 9.9% -1.5% -3.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   17,608 18,481 18,463 18,904 18,332 18,365 4,671 4,671   Balance sheet change%   -5.0% 5.0% -0.1% 2.4% -3.0% 0.2% -74.6% 0.0%   Added value   1,513.2 1,503.4 1,423.1 1,564.2 1,525.1 1,490.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,112 -1,222 -660 -1,224 -949 -1,346 -13,615 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  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 (%)   57.3% 59.4% 56.6% 60.9% 59.3% 54.8% 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 %   4.8% 4.9% 4.4% 5.1% 4.9% 4.5% 0.0% 0.0%   ROI %   5.1% 5.3% 4.7% 5.5% 5.4% 4.8% 0.0% 0.0%   ROE %   15.7% 16.6% 17.1% 17.7% 15.0% 11.3% 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 %   17.6% 13.9% 16.6% 19.7% 23.2% 26.2% 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, %   684.4% 795.4% 904.2% 718.1% 681.0% 647.9% 0.0% 0.0%   Gearing %   389.4% 524.8% 421.0% 334.8% 272.7% 229.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 2.4% 1.5% 1.5% 1.5% 1.6% 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   1.5 1.8 1.7 2.1 2.1 2.5 0.0 0.0   Current Ratio   1.5 1.8 1.7 1.8 2.1 2.2 0.0 0.0   Cash and cash equivalent   1,734.3 1,561.6 9.5 997.1 1,085.7 1,261.1 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   588.9 1,404.4 1,366.6 1,894.8 2,128.6 2,617.6 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0