Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RYVANG INVEST 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 2019/6 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   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   0.5% 1.0% 0.6% 0.6% 0.6% 0.8% 6.8% 6.8%   Credit score (0-100)   99 87 98 97 97 91 35 35   Credit rating   AA A AA AA AA AA BBB BBB   Credit limit (kDKK)   21,347.7 10,090.1 21,607.2 21,856.9 22,093.4 19,419.9 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   -470 -623 -685 -465 -680 -990 0.0 0.0   EBITDA   -987 -1,119 -1,092 -1,141 -1,118 -2,321 0.0 0.0   EBIT   -1,163 -1,266 -1,095 -1,145 -1,315 -2,516 0.0 0.0   Pre-tax profit (PTP)   28,414.8 692.8 21,743.4 1,791.9 11,233.3 2,436.2 0.0 0.0   Net earnings   28,498.7 -18.4 17,595.9 1,824.5 8,354.4 311.7 0.0 0.0   Pre-tax profit without non-rec. items   28,415 693 21,743 1,792 11,233 2,436 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   156 9.1 5.6 2.1 1,170 975 0.0 0.0   Shareholders equity total   212,389 199,616 217,101 218,813 225,167 223,479 219,979 219,979   Interest-bearing liabilities   810 5,094 4,280 1,590 1,805 558 0.0 0.0   Balance sheet total (assets)   232,911 222,367 249,044 240,505 251,127 244,914 219,979 219,979   Net Debt   -74,422 -90,754 -87,614 -62,524 -59,043 -89,956 -219,979 -219,979     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   -470 -623 -685 -465 -680 -990 0.0 0.0   Gross profit growth   1.9% -32.7% -9.8% 32.1% -46.2% -45.6% 0.0% 0.0%   Employees   0 2 2 2 2 2 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)   232,911 222,367 249,044 240,505 251,127 244,914 219,979 219,979   Balance sheet change%   15.6% -4.5% 12.0% -3.4% 4.4% -2.5% -10.2% 0.0%   Added value   -987.1 -1,119.1 -1,091.6 -1,141.5 -1,311.6 -2,321.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -352 -294 -7 -7 971 -390 -975 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 -5.0 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 (%)   247.6% 203.1% 159.9% 246.2% 193.4% 254.2% 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 %   13.1% 0.5% 9.4% 2.4% 4.6% 1.1% 0.0% 0.0%   ROI %   14.2% 0.5% 10.4% 2.7% 5.1% 1.2% 0.0% 0.0%   ROE %   14.3% -0.0% 8.4% 0.8% 3.8% 0.1% 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 %   91.2% 89.8% 87.2% 91.0% 89.7% 91.2% 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, %   7,539.4% 8,109.4% 8,026.3% 5,477.5% 5,280.5% 3,875.3% 0.0% 0.0%   Gearing %   0.4% 2.6% 2.0% 0.7% 0.8% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   22.7% 11.4% 7.1% 141.6% 11.5% 17.7% 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   4.4 4.5 3.1 3.8 3.3 4.9 0.0 0.0   Current Ratio   4.4 4.5 3.1 3.8 3.3 4.9 0.0 0.0   Cash and cash equivalent   75,232.2 95,847.3 91,893.1 64,114.1 60,847.5 90,514.5 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   5,943.2 10,061.2 -11,573.1 12,839.4 364.3 -2,450.4 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 -560 -546 -571 -656 -1,161 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -560 -546 -571 -559 -1,161 0 0   EBIT / employee   0 -633 -548 -573 -658 -1,258 0 0   Net earnings / employee   0 -9 8,798 912 4,177 156 0 0