Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RD-BYG 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 N/A 2019 N/A 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% 5.0% 5.0%   Bankruptcy risk   0.0% 0.0% 8.2% 4.6% 3.5% 13.4% 18.0% 18.0%   Credit score (0-100)   0 0 30 45 53 16 8 8   Credit rating   N/A N/A 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 N/A 2019 N/A 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   0.0 0.0 437 533 466 1,145 0.0 0.0   EBITDA   0.0 0.0 222 161 138 -630 0.0 0.0   EBIT   0.0 0.0 219 155 127 -676 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 218.2 147.8 117.2 -700.9 0.0 0.0   Net earnings   0.0 0.0 170.2 114.6 91.1 -549.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 218 148 117 -701 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 25.0 19.5 120 193 0.0 0.0   Shareholders equity total   0.0 0.0 210 325 166 -384 -424 -424   Interest-bearing liabilities   0.0 0.0 0.5 7.0 497 540 424 424   Balance sheet total (assets)   0.0 0.0 346 490 772 766 0.0 0.0   Net Debt   0.0 0.0 -314 -376 123 497 424 424     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 437 533 466 1,145 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 21.9% -12.6% 145.8% -100.0% 0.0%   Employees   0 0 1 1 1 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 300.0% -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 0 346 490 772 766 0 0   Balance sheet change%   0.0% 0.0% 0.0% 41.8% 57.7% -0.8% -100.0% 0.0%   Added value   0.0 0.0 221.7 160.8 132.6 -629.6 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 22 -11 90 26 -193 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 50.0% 29.1% 27.3% -59.0% 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 %   0.0% 0.0% 63.3% 37.2% 20.2% -70.4% 0.0% 0.0%   ROI %   0.0% 0.0% 103.5% 57.0% 25.4% -111.3% 0.0% 0.0%   ROE %   0.0% 0.0% 81.0% 42.8% 37.1% -117.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 60.8% 66.3% 21.5% -33.4% -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, %   0.0% 0.0% -141.6% -234.0% 88.7% -78.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.2% 2.2% 299.6% -140.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 307.1% 197.6% 4.0% 4.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 2.4 2.9 1.1 0.5 0.0 0.0   Current Ratio   0.0 0.0 2.4 2.9 1.1 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 314.5 383.2 374.3 43.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 186.1 306.1 51.0 -569.9 -211.9 -211.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 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 0 222 161 133 -157 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 222 161 138 -157 0 0   EBIT / employee   0 0 219 155 127 -169 0 0   Net earnings / employee   0 0 170 115 91 -137 0 0