Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RAVSTED SLAGTERI 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% 1.5% 7.1%   Bankruptcy risk   1.8% 1.5% 1.3% 1.2% 1.2% 1.5% 11.9% 9.6%   Credit score (0-100)   73 78 79 80 82 75 20 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.9 11.5 50.0 138.0 165.5 32.8 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   1,043 1,122 1,713 2,463 3,559 4,617 0.0 0.0   EBITDA   500 747 1,235 1,490 2,035 2,878 0.0 0.0   EBIT   465 696 1,163 1,405 1,948 2,735 0.0 0.0   Pre-tax profit (PTP)   463.1 694.1 1,139.4 1,434.8 1,866.7 2,762.7 0.0 0.0   Net earnings   360.7 541.4 886.7 1,121.6 1,459.8 2,151.8 0.0 0.0   Pre-tax profit without non-rec. items   463 694 1,139 1,435 1,867 2,763 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   137 209 263 345 429 810 0.0 0.0   Shareholders equity total   1,217 1,650 2,426 3,435 2,660 3,812 1,673 1,673   Interest-bearing liabilities   84.9 112 143 168 2,432 326 0.0 0.0   Balance sheet total (assets)   1,675 2,139 3,196 4,748 6,001 5,534 1,673 1,673   Net Debt   -1,284 -1,682 -2,507 -4,008 -2,983 -3,317 -1,673 -1,673     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   1,043 1,122 1,713 2,463 3,559 4,617 0.0 0.0   Gross profit growth   27.3% 7.6% 52.6% 43.7% 44.5% 29.7% -100.0% 0.0%   Employees   2 2 2 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 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)   1,675 2,139 3,196 4,748 6,001 5,534 1,673 1,673   Balance sheet change%   29.8% 27.7% 49.4% 48.6% 26.4% -7.8% -69.8% 0.0%   Added value   500.0 746.8 1,235.1 1,490.5 2,033.0 2,877.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -52 21 -18 -3 -4 238 -810 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 (%)   44.6% 62.0% 67.9% 57.1% 54.7% 59.2% 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 %   31.4% 36.5% 43.9% 36.7% 36.9% 48.7% 0.0% 0.0%   ROI %   39.7% 45.2% 53.8% 47.0% 45.4% 60.5% 0.0% 0.0%   ROE %   33.2% 37.8% 43.5% 38.3% 47.9% 66.5% 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 %   72.7% 77.1% 75.9% 72.3% 44.3% 68.9% 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, %   -256.8% -225.2% -203.0% -268.9% -146.6% -115.3% 0.0% 0.0%   Gearing %   7.0% 6.8% 5.9% 4.9% 91.4% 8.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 2.6% 24.8% 15.5% 9.1% 3.4% 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   3.2 3.8 3.7 3.3 1.6 2.7 0.0 0.0   Current Ratio   3.4 4.0 3.9 3.4 1.7 2.8 0.0 0.0   Cash and cash equivalent   1,368.7 1,794.0 2,650.2 4,175.3 5,414.9 3,642.6 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   1,087.5 1,450.0 1,682.1 2,577.8 1,751.0 3,041.8 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   250 373 618 497 678 959 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   250 373 618 497 678 959 0 0   EBIT / employee   232 348 581 468 649 912 0 0   Net earnings / employee   180 271 443 374 487 717 0 0