Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Rendbæk Kartofler 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   18.3% 10.2% 8.7% 6.8% 6.4% 7.9% 19.4% 19.1%   Credit score (0-100)   8 25 28 34 36 30 6 7   Credit rating   B BB BB BBB BBB BB B B   Credit limit (kDKK)   -0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -146 54.2 70.7 349 218 18.4 0.0 0.0   EBITDA   -148 30.0 59.1 304 171 -21.2 0.0 0.0   EBIT   -148 30.0 59.1 304 171 -21.2 0.0 0.0   Pre-tax profit (PTP)   -147.9 9.1 45.5 281.2 160.8 -33.6 0.0 0.0   Net earnings   -116.0 4.3 34.7 217.2 121.2 -34.0 0.0 0.0   Pre-tax profit without non-rec. items   -148 9.1 45.5 281 161 -33.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -66.0 68.3 103 320 383 290 29.6 29.6   Interest-bearing liabilities   254 210 42.5 26.6 58.0 24.9 0.0 0.0   Balance sheet total (assets)   480 473 658 784 983 636 29.6 29.6   Net Debt   128 210 -225 -482 -867 -447 -29.6 -29.6     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -146 54.2 70.7 349 218 18.4 0.0 0.0   Gross profit growth   0.0% 0.0% 30.3% 393.5% -37.5% -91.5% -100.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   480 473 658 784 983 636 30 30   Balance sheet change%   0.0% -1.6% 39.3% 19.1% 25.4% -35.4% -95.3% 0.0%   Added value   -147.5 30.0 59.1 304.1 170.9 -21.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   101.0% 55.4% 83.6% 87.2% 78.4% -115.0% 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 %   -27.0% 5.9% 10.4% 42.2% 19.3% -2.6% 0.0% 0.0%   ROI %   -58.1% 11.3% 27.9% 123.5% 43.4% -5.6% 0.0% 0.0%   ROE %   -24.2% 1.6% 40.5% 102.6% 34.5% -10.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -12.1% 14.5% 15.6% 40.8% 38.9% 45.6% 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, %   -87.1% 700.4% -380.1% -158.5% -507.0% 2,108.6% 0.0% 0.0%   Gearing %   -384.8% 308.0% 41.3% 8.3% 15.2% 8.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 9.0% 10.8% 66.3% 23.9% 29.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.5 0.6 0.5 1.2 1.6 1.8 0.0 0.0   Current Ratio   0.9 1.2 1.2 1.7 1.6 1.8 0.0 0.0   Cash and cash equivalent   125.6 0.0 267.1 508.6 924.6 471.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -66.0 68.3 103.0 320.2 382.5 289.6 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 304 171 -21 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 304 171 -21 0 0   EBIT / employee   0 0 0 304 171 -21 0 0   Net earnings / employee   0 0 0 217 121 -34 0 0