Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RENOMMÉ-TAG 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% 5.5% 5.5%   Bankruptcy risk   1.0% 1.0% 1.3% 0.9% 1.4% 1.0% 11.1% 10.8%   Credit score (0-100)   88 88 79 89 78 86 22 23   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   191.5 244.7 66.6 276.1 59.5 199.8 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   3,285 4,031 4,578 3,510 4,942 3,550 0.0 0.0   EBITDA   1,361 1,749 2,312 1,245 2,587 1,184 0.0 0.0   EBIT   1,217 1,556 2,178 1,127 2,457 1,025 0.0 0.0   Pre-tax profit (PTP)   1,204.7 1,547.4 2,161.2 1,082.4 2,430.3 1,016.7 0.0 0.0   Net earnings   935.9 1,204.6 1,681.1 831.4 1,892.5 781.2 0.0 0.0   Pre-tax profit without non-rec. items   1,205 1,547 2,161 1,082 2,430 1,017 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   194 503 446 431 300 776 0.0 0.0   Shareholders equity total   1,776 2,046 2,527 1,678 2,740 1,630 725 725   Interest-bearing liabilities   184 281 323 815 260 834 0.0 0.0   Balance sheet total (assets)   2,837 3,231 5,277 3,523 4,438 3,349 725 725   Net Debt   -640 -1,335 -2,502 -850 -2,682 123 -725 -725     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   3,285 4,031 4,578 3,510 4,942 3,550 0.0 0.0   Gross profit growth   22.3% 22.7% 13.6% -23.3% 40.8% -28.2% -100.0% 0.0%   Employees   4 5 5 4 4 4 0 0   Employee growth %   0.0% 25.0% 0.0% -20.0% 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)   2,837 3,231 5,277 3,523 4,438 3,349 725 725   Balance sheet change%   23.8% 13.9% 63.3% -33.2% 26.0% -24.5% -78.3% 0.0%   Added value   1,361.1 1,748.6 2,311.7 1,245.2 2,575.1 1,184.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -287 116 -190 -134 -261 316 -776 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 (%)   37.1% 38.6% 47.6% 32.1% 49.7% 28.9% 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 %   47.5% 51.3% 51.2% 25.6% 61.7% 26.5% 0.0% 0.0%   ROI %   68.6% 72.3% 83.3% 41.7% 88.7% 37.5% 0.0% 0.0%   ROE %   59.1% 63.0% 73.5% 39.5% 85.7% 35.8% 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 %   62.6% 63.3% 52.9% 47.6% 61.7% 48.7% 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, %   -47.0% -76.4% -108.2% -68.2% -103.7% 10.4% 0.0% 0.0%   Gearing %   10.3% 13.7% 12.8% 48.6% 9.5% 51.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.6% 3.5% 5.7% 7.8% 4.9% 2.4% 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   1.6 1.7 1.9 1.2 2.0 1.0 0.0 0.0   Current Ratio   2.4 2.3 1.8 1.7 2.4 1.5 0.0 0.0   Cash and cash equivalent   823.4 1,615.9 2,824.4 1,664.8 2,942.5 711.1 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   1,510.5 1,490.4 2,040.4 1,210.2 2,379.6 805.6 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   340 350 462 311 644 296 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   340 350 462 311 647 296 0 0   EBIT / employee   304 311 436 282 614 256 0 0   Net earnings / employee   234 241 336 208 473 195 0 0