Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

R.M. INVEST 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.3% 1.7% 2.1% 6.0% 10.3% 10.2% 10.0% 10.0%   Credit score (0-100)   81 75 67 37 23 23 24 24   Credit rating   A A A BBB BB BB BB BB   Credit limit (kDKK)   13.8 1.6 0.1 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   255 195 131 74.9 1,295 -26.3 0.0 0.0   EBITDA   255 195 131 74.9 1,295 -26.3 0.0 0.0   EBIT   231 171 107 40.8 1,295 -26.3 0.0 0.0   Pre-tax profit (PTP)   215.4 157.2 93.6 28.1 1,289.8 -26.1 0.0 0.0   Net earnings   168.0 112.5 66.9 63.6 1,030.9 -20.4 0.0 0.0   Pre-tax profit without non-rec. items   215 157 93.6 28.1 1,290 -26.1 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   2,866 2,842 2,875 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   959 1,072 1,138 1,202 2,233 2,213 2,088 2,088   Interest-bearing liabilities   2,082 1,699 1,644 1,721 218 0.0 0.0 0.0   Balance sheet total (assets)   3,231 2,968 2,937 3,044 2,700 2,225 2,088 2,088   Net Debt   1,806 1,592 1,587 1,618 177 -12.8 -2,088 -2,088     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   255 195 131 74.9 1,295 -26.3 0.0 0.0   Gross profit growth   29.3% -23.5% -32.9% -42.6% 1,628.9% 0.0% 0.0% 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)   3,231 2,968 2,937 3,044 2,700 2,225 2,088 2,088   Balance sheet change%   4.3% -8.1% -1.1% 3.7% -11.3% -17.6% -6.2% 0.0%   Added value   254.5 194.6 130.6 74.9 1,329.3 -26.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -48 -48 9 -2,909 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   3.0 4.0 5.0 5.0 5.0 -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 (%)   90.6% 87.7% 81.7% 54.5% 100.0% 100.0% 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 %   7.3% 5.5% 3.7% 1.4% 45.2% -1.1% 0.0% 0.0%   ROI %   7.8% 5.9% 4.0% 1.4% 48.3% -1.1% 0.0% 0.0%   ROE %   19.2% 11.1% 6.1% 5.4% 60.0% -0.9% 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 %   29.9% 36.4% 38.8% 39.5% 82.7% 99.4% 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, %   709.7% 817.8% 1,215.3% 2,160.2% 13.6% 48.9% 0.0% 0.0%   Gearing %   217.0% 158.6% 144.4% 143.2% 9.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.7% 1.0% 0.8% 0.8% 0.0% 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   0.7 0.5 0.2 0.1 10.4 178.0 0.0 0.0   Current Ratio   0.6 0.5 0.2 1.7 10.4 178.0 0.0 0.0   Cash and cash equivalent   275.2 107.5 57.0 102.8 41.2 12.8 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   -196.7 -150.6 -205.6 1,215.6 2,440.8 2,212.5 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 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