Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RAH Fiberbredbånd A/S 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% 1.5% 1.5%   Bankruptcy risk   0.4% 0.4% 0.4% 0.3% 0.3% 0.4% 6.6% 6.6%   Credit score (0-100)   100 100 100 100 100 100 36 36   Credit rating   AAA AAA AAA AAA AAA AAA BBB BBB   Credit limit (kDKK)   23,271.4 23,834.9 28,946.2 32,083.2 32,080.2 33,085.3 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   9,452 13,504 18,178 25,815 22,129 24,766 0.0 0.0   EBITDA   9,452 13,504 18,178 25,815 22,129 24,766 0.0 0.0   EBIT   845 906 4,276 10,391 5,736 9,928 0.0 0.0   Pre-tax profit (PTP)   845.0 854.0 4,154.0 10,194.0 5,495.0 10,175.0 0.0 0.0   Net earnings   845.0 3,440.0 3,240.0 7,950.0 4,299.0 6,876.0 0.0 0.0   Pre-tax profit without non-rec. items   845 854 4,154 10,194 5,495 10,175 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   219,835 220,936 254,520 295,337 312,361 362,365 0.0 0.0   Shareholders equity total   226,052 229,492 270,510 301,805 306,104 312,980 281,696 281,696   Interest-bearing liabilities   6,601 6,698 3,203 2,334 0.0 0.0 0.0 0.0   Balance sheet total (assets)   237,905 241,834 297,646 342,302 358,651 400,925 281,696 281,696   Net Debt   -2,909 -5,116 -22,713 -13,617 -13,036 -17,419 -281,696 -281,696     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   9,452 13,504 18,178 25,815 22,129 24,766 0.0 0.0   Gross profit growth   8,264.6% 42.9% 34.6% 42.0% -14.3% 11.9% -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)   237,905 241,834 297,646 342,302 358,651 400,925 281,696 281,696   Balance sheet change%   13.1% 1.7% 23.1% 15.0% 4.8% 11.8% -29.7% 0.0%   Added value   9,452.0 13,504.0 18,178.0 25,815.0 21,160.0 24,766.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   39,566 -11,497 19,682 25,393 943 36,500 -364,011 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   8.9% 6.7% 23.5% 40.3% 25.9% 40.1% 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 %   0.4% 0.4% 1.6% 3.2% 1.6% 2.7% 0.0% 0.0%   ROI %   0.4% 0.4% 1.7% 3.6% 1.9% 3.3% 0.0% 0.0%   ROE %   0.4% 1.5% 1.3% 2.8% 1.4% 2.2% 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 %   95.0% 94.9% 90.9% 88.7% 85.7% 78.5% 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, %   -30.8% -37.9% -124.9% -52.7% -58.9% -70.3% 0.0% 0.0%   Gearing %   2.9% 2.9% 1.2% 0.8% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.8% 2.5% 7.1% 20.7% 0.0% 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   5.3 5.5 1.9 7.0 3.1 0.9 0.0 0.0   Current Ratio   5.3 5.5 1.9 5.4 2.8 0.9 0.0 0.0   Cash and cash equivalent   9,510.0 11,814.0 25,916.0 15,951.0 13,036.0 17,419.0 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   14,647.0 17,129.0 19,965.0 38,188.0 29,816.0 -4,902.0 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