RØNSLUNDE INVEST ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Bankruptcy Risk 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  2.7% 6.5% 1.1% 1.2% 0.8%  
Credit score (0-100)  61 36 84 82 90  
Credit rating  BBB BBB A A AA  
Credit limit (kDKK)  0.0 0.0 398.4 248.5 798.3  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Net sales  0 -2,285 1,377 352 396  
Gross profit  -28.5 -2,311 1,351 328 371  
EBITDA  -28.5 -2,311 1,351 328 371  
EBIT  -28.5 -2,311 1,351 328 371  
Pre-tax profit (PTP)  -1,348.0 -2,886.1 1,830.9 64.5 1,272.3  
Net earnings  -1,339.0 -2,912.4 1,730.8 127.2 1,075.8  
Pre-tax profit without non-rec. items  -1,348 -2,886 1,831 64.5 1,272  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  9,404 6,437 8,111 8,181 9,198  
Interest-bearing liabilities  2,254 828 1,176 1,710 59.9  
Balance sheet total (assets)  11,696 7,299 9,443 10,257 10,161  

Net Debt  -1,887 -1,937 -2,073 -2,543 -4,861  
 
See the entire balance sheet

Volume 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Net sales  0 -2,285 1,377 352 396  
Net sales growth  0.0% 0.0% -160.3% -74.4% 12.5%  
Gross profit  -28.5 -2,311 1,351 328 371  
Gross profit growth  7.9% -7,995.4% 0.0% -75.8% 13.3%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  11,696 7,299 9,443 10,257 10,161  
Balance sheet change%  -9.8% -37.6% 29.4% 8.6% -0.9%  
Added value  -28.5 -2,311.2 1,351.5 327.7 371.3  
Added value %  0.0% 101.1% 98.1% 93.0% 93.7%  
Investments  0 0 0 0 0  

Net sales trend  0.0 0.0 -1.0 -2.0 1.0  
EBIT trend  -3.0 -4.0 1.0 2.0 3.0  

Profitability 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
EBITDA %  0.0% 101.1% 98.1% 93.0% 93.7%  
EBIT %  0.0% 0.0% 98.1% 93.0% 93.7%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 100.0% 100.0%  
Net Earnings %  0.0% 127.4% 125.7% 36.1% 271.4%  
Profit before depreciation and extraordinary items %  0.0% 127.4% 125.7% 36.1% 271.4%  
Pre tax profit less extraordinaries %  0.0% 126.3% 132.9% 18.3% 321.0%  
ROA %  -9.9% -22.5% 22.3% 3.7% 12.6%  
ROI %  -10.0% -22.6% 22.5% 3.8% 13.5%  
ROE %  -13.3% -36.8% 23.8% 1.6% 12.4%  

Solidity 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Equity ratio %  80.4% 88.2% 85.9% 79.8% 90.5%  
Relative indebtedness %  0.0% -37.7% 96.8% 589.5% 243.0%  
Relative net indebtedness %  0.0% 83.3% -139.2% -617.8% -998.4%  
Net int. bear. debt to EBITDA, %  6,611.2% 83.8% -153.4% -775.9% -1,309.1%  
Gearing %  24.0% 12.9% 14.5% 20.9% 0.7%  
Net interest  0 0 0 0 0  
Financing costs %  5.9% 48.8% 3.3% 20.9% 1.8%  

Liquidity 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Quick Ratio  26.9 3.7 2.5 2.8 14.4  
Current Ratio  26.9 3.7 2.5 2.8 14.4  
Cash and cash equivalent  4,141.1 2,765.5 3,249.2 4,252.9 4,920.7  

Capital use efficiency 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Trade debtors turnover (days)  0.0 -0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 340.2 339.5 356.6 349.0  
Current assets / Net sales %  0.0% -138.1% 238.4% 1,403.5% 1,551.8%  
Net working capital  4,343.6 -460.6 -1,250.0 -241.8 1,499.3  
Net working capital %  0.0% 20.2% -90.8% -68.6% 378.2%  

Employee efficiency 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Net sales / employee  0 -2,285 1,377 352 396  
Added value / employee  -29 -2,311 1,351 328 371  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -29 -2,311 1,351 328 371  
EBIT / employee  -29 -2,311 1,351 328 371  
Net earnings / employee  -1,339 -2,912 1,731 127 1,076