Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RASMUS JAKOBSEN GRENAA 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   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   1.4% 1.6% 1.7% 2.0% 1.2% 2.5% 7.3% 7.2%   Credit score (0-100)   79 76 73 68 81 61 33 34   Credit rating   A A A A A BBB BBB BBB   Credit limit (kDKK)   206.3 73.6 32.0 5.3 611.0 0.1 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   320 451 402 605 898 184 0.0 0.0   EBITDA   320 451 402 605 675 184 0.0 0.0   EBIT   -67.0 -68.3 -73.8 143 183 -310 0.0 0.0   Pre-tax profit (PTP)   668.3 173.6 -103.0 -298.3 325.6 -528.7 0.0 0.0   Net earnings   641.7 107.4 -96.0 -298.3 322.6 -472.3 0.0 0.0   Pre-tax profit without non-rec. items   668 174 -103 -298 330 -529 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   8,364 9,932 10,005 9,973 12,569 13,346 0.0 0.0   Shareholders equity total   29,115 28,722 28,571 28,216 28,024 27,493 26,993 26,993   Interest-bearing liabilities   184 206 117 135 104 0.0 0.0 0.0   Balance sheet total (assets)   29,479 29,076 28,843 28,464 28,779 27,650 26,993 26,993   Net Debt   -6,137 -12,758 -12,569 -9,198 -10,036 -8,359 -26,993 -26,993     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   320 451 402 605 898 184 0.0 0.0   Gross profit growth   -9.1% 40.8% -10.9% 50.4% 48.6% -79.6% -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)   29,479 29,076 28,843 28,464 28,779 27,650 26,993 26,993   Balance sheet change%   2.1% -1.4% -0.8% -1.3% 1.1% -3.9% -2.4% 0.0%   Added value   320.4 451.0 402.1 604.8 645.2 183.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   700 1,049 -403 -493 2,105 283 -13,346 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -4.0 -5.0 -5.0 1.0 2.0 -1.0 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 (%)   -20.9% -15.1% -18.4% 23.6% 20.4% -168.7% 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 %   2.3% 0.8% -0.0% -0.8% 1.4% -1.9% 0.0% 0.0%   ROI %   2.3% 0.8% -0.1% -0.8% 1.4% -1.9% 0.0% 0.0%   ROE %   2.2% 0.4% -0.3% -1.1% 1.1% -1.7% 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 %   98.8% 98.8% 99.1% 99.1% 97.4% 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, %   -1,915.5% -2,828.8% -3,126.0% -1,520.8% -1,487.5% -4,553.5% 0.0% 0.0%   Gearing %   0.6% 0.7% 0.4% 0.5% 0.4% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 25.6% 54.8% 57.7% 57.9% 0.0% 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   56.7 49.1 62.5 71.1 23.2 91.0 0.0 0.0   Current Ratio   56.7 49.1 62.5 71.1 23.2 91.0 0.0 0.0   Cash and cash equivalent   6,321.0 12,964.6 12,685.3 9,332.9 10,140.0 8,359.0 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   18,957.8 16,883.9 16,703.4 17,358.0 15,510.8 14,146.7 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   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