Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RDG Property 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   0.8% 0.9% 0.8% 0.6% 0.5% 0.8% 7.9% 7.8%   Credit score (0-100)   94 89 90 96 99 89 31 31   Credit rating   AA A A AA AAA AA BB BB   Credit limit (kDKK)   3,895.8 2,948.6 3,617.6 4,507.0 4,977.7 3,837.0 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   2,652 3,047 5,363 6,356 5,891 5,686 0.0 0.0   EBITDA   2,652 3,047 5,363 6,356 5,891 5,686 0.0 0.0   EBIT   890 1,099 1,902 3,314 2,970 3,607 0.0 0.0   Pre-tax profit (PTP)   -337.0 -436.0 -1,120.0 1,174.0 2,459.0 -1,337.0 0.0 0.0   Net earnings   -435.0 -504.0 186.0 907.0 1,906.0 -1,644.0 0.0 0.0   Pre-tax profit without non-rec. items   -337 -436 -1,120 1,174 2,459 -1,337 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   143,359 193,928 192,463 195,995 193,075 162,298 0.0 0.0   Shareholders equity total   44,067 43,563 43,749 44,656 46,565 44,921 44,871 44,871   Interest-bearing liabilities   100,900 152,034 151,698 155,005 152,913 132,524 0.0 0.0   Balance sheet total (assets)   150,637 197,009 196,944 200,738 200,861 177,610 44,871 44,871   Net Debt   100,900 152,034 151,698 154,929 150,080 132,524 -44,871 -44,871     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   2,652 3,047 5,363 6,356 5,891 5,686 0.0 0.0   Gross profit growth   8.5% 14.9% 76.0% 18.5% -7.3% -3.5% -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)   150,637 197,009 196,944 200,738 200,861 177,610 44,871 44,871   Balance sheet change%   38.6% 30.8% -0.0% 1.9% 0.1% -11.6% -74.7% 0.0%   Added value   2,652.0 3,047.0 5,363.0 6,356.0 6,012.0 5,686.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   36,528 48,621 -4,926 490 -5,841 -32,856 -162,298 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 (%)   33.6% 36.1% 35.5% 52.1% 50.4% 63.4% 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 %   0.7% 0.7% 1.1% 1.7% 3.1% 1.8% 0.0% 0.0%   ROI %   0.7% 0.8% 1.1% 1.7% 3.1% 1.8% 0.0% 0.0%   ROE %   -1.0% -1.2% 0.4% 2.1% 4.2% -3.6% 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 %   29.3% 22.1% 22.2% 22.2% 23.2% 25.3% 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, %   3,804.7% 4,989.6% 2,828.6% 2,437.5% 2,547.6% 2,330.7% 0.0% 0.0%   Gearing %   229.0% 349.0% 346.7% 347.1% 328.4% 295.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.4% 2.1% 1.4% 2.4% 3.3% 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   0.1 0.0 0.0 0.0 0.6 2.1 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.0 0.6 2.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 76.0 2,833.0 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   -42,789.0 -79,503.0 -4,483.0 -5,403.0 -2,253.0 6,579.0 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