Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RØNDE & RUBY ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   2.1% 2.4% 2.4% 2.8% 3.4% 2.6% 11.6% 11.6%   Credit score (0-100)   69 64 63 58 54 60 21 21   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.2 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 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   180 0 0 0 0 0 0 0   Gross profit   154 152 128 82.1 88.9 90.0 0.0 0.0   EBITDA   154 152 128 82.1 88.9 90.0 0.0 0.0   EBIT   58.5 56.3 32.5 -13.9 -225 -37.1 0.0 0.0   Pre-tax profit (PTP)   117.3 114.3 87.1 40.3 -168.9 24.4 0.0 0.0   Net earnings   91.3 89.0 69.2 31.4 -154.4 24.4 0.0 0.0   Pre-tax profit without non-rec. items   117 114 87.1 40.3 -169 24.4 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   1,280 1,184 1,088 992 896 800 0.0 0.0   Shareholders equity total   3,185 3,166 3,124 3,043 2,774 2,680 2,358 2,358   Interest-bearing liabilities   208 3.7 3.7 0.2 0.2 0.0 0.0 0.0   Balance sheet total (assets)   3,448 3,240 3,207 3,067 2,796 2,702 2,358 2,358   Net Debt   208 -123 -20.8 -108 -35.1 -9.8 -2,358 -2,358     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   180 0 0 0 0 0 0 0   Net sales growth   -25.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   154 152 128 82.1 88.9 90.0 0.0 0.0   Gross profit growth   -24.4% -1.4% -15.6% -36.1% 8.2% 1.2% -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)   3,448 3,240 3,207 3,067 2,796 2,702 2,358 2,358   Balance sheet change%   -12.7% -6.0% -1.0% -4.3% -8.9% -3.4% -12.7% 0.0%   Added value   154.5 152.3 128.5 82.1 -128.9 90.0 0.0 0.0   Added value %   85.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -192 -192 -192 -192 -410 -223 -800 0   Net sales trend   -1.0 -2.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 -2.0 -3.0 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 %   85.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   32.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   37.8% 37.0% 25.3% -16.9% -253.0% -41.2% 0.0% 0.0%   Net Earnings %   50.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   104.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   65.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   3.4% 3.5% 2.8% 1.3% -5.7% 0.9% 0.0% 0.0%   ROI %   3.5% 3.6% 2.8% 1.3% -5.8% 0.9% 0.0% 0.0%   ROE %   2.9% 2.8% 2.2% 1.0% -5.3% 0.9% 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 %   92.4% 97.7% 97.4% 99.2% 99.2% 99.2% 100.0% 100.0%   Relative indebtedness %   135.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   135.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   134.3% -80.5% -16.2% -131.3% -39.5% -10.9% 0.0% 0.0%   Gearing %   6.5% 0.1% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 3.4% 64.6% 76.0% 494.7% 23.7% 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   8.9 37.0 31.9 203.8 86.5 88.4 0.0 0.0   Current Ratio   8.9 37.0 31.9 203.8 86.5 88.4 0.0 0.0   Cash and cash equivalent   0.0 126.2 24.5 108.0 35.3 9.8 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)   142.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   1,204.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   1,925.1 2,000.8 2,052.7 2,065.7 1,878.4 1,880.9 0.0 0.0   Net working capital %   1,069.5% 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