Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RASK EJENDOMME 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% 0.3% 0.3%   Bankruptcy risk   0.9% 1.2% 0.9% 0.7% 0.8% 1.2% 9.1% 9.1%   Credit score (0-100)   90 84 89 93 91 80 27 27   Credit rating   A A A AA A A BB BB   Credit limit (kDKK)   373.1 123.8 381.3 728.9 656.8 137.9 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   2,147 1,765 1,943 1,565 1,458 1,464 0.0 0.0   EBITDA   1,330 799 1,583 1,477 1,453 1,464 0.0 0.0   EBIT   1,049 491 1,243 1,101 1,005 321 0.0 0.0   Pre-tax profit (PTP)   411.0 -152.6 644.6 516.5 453.8 -212.3 0.0 0.0   Net earnings   251.5 -140.1 502.8 403.1 354.2 -165.5 0.0 0.0   Pre-tax profit without non-rec. items   411 -153 645 516 454 -212 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   13,020 15,354 15,223 18,269 18,000 17,808 0.0 0.0   Shareholders equity total   3,978 3,838 4,341 6,996 7,350 7,180 4,069 4,069   Interest-bearing liabilities   8,839 10,666 10,191 10,003 9,684 9,333 0.0 0.0   Balance sheet total (assets)   13,947 15,582 15,477 18,870 18,871 18,164 4,069 4,069   Net Debt   8,179 10,662 10,190 9,525 9,276 9,331 -4,069 -4,069     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   2,147 1,765 1,943 1,565 1,458 1,464 0.0 0.0   Gross profit growth   66.2% -17.8% 10.1% -19.4% -6.8% 0.4% -100.0% 0.0%   Employees   2 2 1 1 1 1 0 0   Employee growth %   0.0% 0.0% -50.0% 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)   13,947 15,582 15,477 18,870 18,871 18,164 4,069 4,069   Balance sheet change%   8.2% 11.7% -0.7% 21.9% 0.0% -3.7% -77.6% 0.0%   Added value   1,329.8 798.8 1,582.9 1,476.7 1,380.0 1,463.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -433 2,355 -468 14 1,990 -1,530 -14,641 -3,031   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 (%)   48.9% 27.8% 64.0% 70.4% 68.9% 21.9% 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 %   7.8% 3.3% 8.0% 6.4% 5.4% 2.0% 0.0% 0.0%   ROI %   8.1% 3.4% 8.2% 6.5% 5.5% 2.0% 0.0% 0.0%   ROE %   7.1% -3.6% 12.3% 7.1% 4.9% -2.3% 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 %   28.5% 24.6% 28.0% 37.1% 39.0% 39.5% 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, %   615.0% 1,334.7% 643.7% 645.0% 638.3% 637.5% 0.0% 0.0%   Gearing %   222.2% 277.9% 234.8% 143.0% 131.8% 130.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.1% 6.6% 5.8% 5.8% 5.7% 6.1% 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   0.7 0.0 0.2 0.4 0.5 0.2 0.0 0.0   Current Ratio   0.8 0.1 0.2 0.4 0.5 0.2 0.0 0.0   Cash and cash equivalent   660.0 4.0 1.8 478.6 407.7 1.8 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)   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   -243.3 -3,199.0 -820.1 -910.2 -792.2 -1,340.2 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   665 399 1,583 1,477 1,380 1,464 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   665 399 1,583 1,477 1,453 1,464 0 0   EBIT / employee   525 246 1,243 1,101 1,005 321 0 0   Net earnings / employee   126 -70 503 403 354 -165 0 0