Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

REDMARK, KOMPLEMENTARANPARTSSELSKAB - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 1.4% 1.7% 1.2% 0.8% 0.8% 3.2% 3.2%   Credit score (0-100)   0 80 75 84 92 90 56 55   Credit rating   N/A A A A AA A BBB BBB   Credit limit (mDKK)   0.0 0.5 0.1 1.9 5.9 5.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 162 167 172 182 180 180 180   Gross profit   0.0 131 134 136 149 150 0.0 0.0   EBITDA   0.0 15.9 12.1 11.4 13.3 11.0 0.0 0.0   EBIT   0.0 9.4 5.9 5.2 7.3 5.0 0.0 0.0   Pre-tax profit (PTP)   0.0 9.0 5.9 5.1 6.9 4.6 0.0 0.0   Net earnings   0.0 9.0 5.9 5.1 6.7 4.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 9.0 5.9 5.1 6.9 4.6 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 5.9 6.9 5.6 5.4 5.7 0.0 0.0   Shareholders equity total   0.0 42.3 34.2 39.3 36.3 29.2 -5.7 -5.7   Interest-bearing liabilities   0.0 32.2 38.1 31.3 31.4 31.1 46.3 46.3   Balance sheet total (assets)   0.0 114 112 109 102 97.3 40.6 40.6   Net Debt   0.0 32.2 38.0 31.3 31.4 31.0 46.3 46.3     See the entire balance sheet 1.0 Volume  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 162 167 172 182 180 180 180   Net sales growth   0.0% 0.0% 3.6% 2.7% 6.1% -1.5% 0.0% 0.0%   Gross profit   0.0 131 134 136 149 150 0.0 0.0   Gross profit growth   0.0% 0.0% 1.7% 2.1% 9.5% 0.3% -100.0% 0.0%   Employees   0 184 189 192 202 202 0 0   Employee growth %   0.0% 0.0% 2.7% 1.6% 5.2% 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)   0 114 112 109 102 97 41 41   Balance sheet change%   0.0% 0.0% -2.2% -2.2% -7.0% -4.3% -58.2% 0.0%   Added value   0.0 15.9 12.1 11.4 13.5 11.0 0.0 0.0   Added value %   0.0% 9.8% 7.2% 6.6% 7.4% 6.1% 0.0% 0.0%   Investments   0 59 -10 -12 -11 -11 -6 0   Net sales trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1.0 Profitability  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A EBITDA %   0.0% 9.8% 7.2% 6.6% 7.3% 6.1% 0.0% 0.0%   EBIT %   0.0% 5.8% 3.5% 3.0% 4.0% 2.8% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 7.1% 4.4% 3.8% 4.9% 3.3% 0.0% 0.0%   Net Earnings %   0.0% 5.6% 3.5% 3.0% 3.7% 2.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 9.6% 7.2% 6.6% 7.0% 5.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 5.6% 3.5% 3.0% 3.8% 2.5% 0.0% 0.0%   ROA %   0.0% 8.4% 5.7% 5.1% 7.0% 5.1% 0.0% 0.0%   ROI %   0.0% 12.8% 8.8% 7.7% 10.4% 7.9% 0.0% 0.0%   ROE %   0.0% 809.7% 517.3% 439.0% -459.2% -104.9% 0.0% 0.0%   1.0 Solidity  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% 37.0% 30.6% 36.0% 35.7% 30.0% -12.3% -12.3%   Relative indebtedness %   0.0% 44.6% 46.3% 40.7% 35.8% 37.8% 25.8% 25.8%   Relative net indebtedness %   0.0% 44.5% 46.3% 40.7% 35.7% 37.8% 25.8% 25.8%   Net int. bear. debt to EBITDA, %   0.0% 202.4% 313.2% 274.2% 236.5% 282.9% 0.0% 0.0%   Gearing %   0.0% 76.2% 111.4% 79.6% 86.6% 106.4% -814.2% -814.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.7% 1.6% 1.4% 1.6% 1.5% 0.0% 0.0%   1.0 Liquidity  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.8 0.7 0.9 0.8 0.8 0.0 0.0   Current Ratio   0.0 0.8 0.7 0.9 0.8 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.1 0.0 0.1 0.0 0.0 0.0   1.0 Capital use efficiency  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Trade debtors turnover (days)   0.0 53.9 52.9 56.7 47.8 56.3 0.0 0.0   Trade creditors turnover (days)   0.0 28.0 31.4 20.4 43.5 27.4 0.0 0.0   Current assets / Net sales %   0.0% 27.6% 27.4% 28.7% 25.7% 26.1% 0.0% 0.0%   Net working capital   0.0 -13.1 -20.7 -8.3 -11.0 -15.4 -23.2 -23.2   Net working capital %   0.0% -8.1% -12.3% -4.8% -6.0% -8.6% -12.9% -12.9%   1.0 Employee efficiency  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 1 1 1 1 1 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