Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Rodbjerggård 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.7% 0.9% 2.0% 0.8% 1.5% 0.6% 7.8% 7.8%   Credit score (0-100)   95 91 69 92 76 95 31 31   Credit rating   AA A A AA A AA BB BB   Credit limit (kDKK)   2,921.0 2,479.0 4.1 3,145.7 135.0 2,693.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,751 1,174 63.0 2,383 662 1,611 0.0 0.0   EBITDA   1,233 697 -490 1,818 -487 975 0.0 0.0   EBIT   1,233 697 -490 1,818 -487 975 0.0 0.0   Pre-tax profit (PTP)   975.9 292.1 -524.7 1,913.6 -626.5 1,261.7 0.0 0.0   Net earnings   761.0 227.8 -409.2 1,492.2 -488.7 984.2 0.0 0.0   Pre-tax profit without non-rec. items   976 292 -525 1,914 -627 1,262 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   33,793 33,490 32,431 32,273 32,153 32,097 0.0 0.0   Shareholders equity total   29,347 29,575 29,165 30,657 30,169 26,153 25,153 25,153   Interest-bearing liabilities   7,845 8,098 9,715 8,693 9,194 8,865 0.0 0.0   Balance sheet total (assets)   38,500 38,746 39,522 40,664 41,006 36,034 25,153 25,153   Net Debt   3,206 2,938 3,756 685 1,180 5,561 -25,153 -25,153     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1,751 1,174 63.0 2,383 662 1,611 0.0 0.0   Gross profit growth   75.6% -32.9% -94.6% 3,683.8% -72.2% 143.5% -100.0% 0.0%   Employees   1 1 1 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)   38,500 38,746 39,522 40,664 41,006 36,034 25,153 25,153   Balance sheet change%   16.1% 0.6% 2.0% 2.9% 0.8% -12.1% -30.2% 0.0%   Added value   1,233.3 697.1 -490.4 1,817.7 -487.1 975.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,401 -303 -1,058 -158 -120 -55 -32,097 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 -1.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   70.4% 59.4% -778.8% 76.3% -73.6% 60.5% 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 %   3.5% 1.8% -1.3% 4.9% -1.2% 3.3% 0.0% 0.0%   ROI %   3.6% 1.9% -1.3% 5.0% -1.2% 3.4% 0.0% 0.0%   ROE %   2.6% 0.8% -1.4% 5.0% -1.6% 3.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   76.2% 76.3% 73.8% 75.4% 73.6% 72.6% 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, %   260.0% 421.4% -765.9% 37.7% -242.3% 570.1% 0.0% 0.0%   Gearing %   26.7% 27.4% 33.3% 28.4% 30.5% 33.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 5.1% 0.4% 0.4% 1.7% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.5 0.6 0.7 0.9 0.8 0.4 0.0 0.0   Current Ratio   0.5 0.6 0.7 0.9 0.8 0.4 0.0 0.0   Cash and cash equivalent   4,639.0 5,160.2 5,958.5 8,007.4 8,013.9 3,304.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -4,443.8 -3,915.0 -3,266.0 -1,185.7 -1,983.8 -5,807.0 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,233 697 -490 1,818 -487 975 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,233 697 -490 1,818 -487 975 0 0   EBIT / employee   1,233 697 -490 1,818 -487 975 0 0   Net earnings / employee   761 228 -409 1,492 -489 984 0 0