Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRDR. RÜTZEBECK 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 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   1.0% 1.4% 0.9% 2.8% 1.6% 2.0% 9.0% 9.0%   Credit score (0-100)   88 80 90 57 74 67 27 27   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   679.1 197.8 1,105.1 0.0 13.8 0.8 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 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   652 7,704 3,697 -47.9 -44.7 -89.9 0.0 0.0   EBITDA   584 7,644 3,630 -115 -163 -185 0.0 0.0   EBIT   444 7,529 3,630 -115 -163 -185 0.0 0.0   Pre-tax profit (PTP)   225.4 7,298.8 5,023.7 -1,151.4 61.2 -47.3 0.0 0.0   Net earnings   175.8 5,970.0 3,860.6 -1,151.4 61.2 -47.3 0.0 0.0   Pre-tax profit without non-rec. items   225 7,299 5,024 -1,151 61.2 -47.3 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 2023/12 2024e N/A 2025e N/A Tangible assets total   21,000 6,011 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   11,859 11,141 11,992 10,840 5,902 5,854 4,854 4,854   Interest-bearing liabilities   6,006 0.0 0.0 0.0 0.0 296 0.0 0.0   Balance sheet total (assets)   21,522 14,179 12,973 11,480 6,308 6,258 4,854 4,854   Net Debt   5,508 -8,105 -717 -956 -1,023 -451 -4,854 -4,854     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   652 7,704 3,697 -47.9 -44.7 -89.9 0.0 0.0   Gross profit growth   -15.5% 1,082.4% -52.0% 0.0% 6.5% -101.0% 0.0% 0.0%   Employees   1 1 1 1 1 1 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)   21,522 14,179 12,973 11,480 6,308 6,258 4,854 4,854   Balance sheet change%   0.7% -34.1% -8.5% -11.5% -45.0% -0.8% -22.4% 0.0%   Added value   584.1 7,644.4 3,629.6 -115.4 -163.4 -184.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,696 -8,307 -9,689 -3,010 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 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   68.2% 97.7% 98.2% 241.0% 365.1% 205.6% 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 %   2.1% 42.2% 37.3% 4.9% 1.2% -0.7% 0.0% 0.0%   ROI %   2.1% 46.0% 42.5% 5.3% 1.2% -0.7% 0.0% 0.0%   ROE %   1.5% 51.9% 33.4% -10.1% 0.7% -0.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   55.1% 78.6% 92.4% 94.4% 93.6% 93.6% 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, %   943.0% -106.0% -19.8% 828.9% 626.2% 243.7% 0.0% 0.0%   Gearing %   50.6% 0.0% 0.0% 0.0% 0.0% 5.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 7.7% 0.0% 0.0% 0.0% 3.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.5 3.5 0.7 1.5 4.8 4.4 0.0 0.0   Current Ratio   0.5 3.5 0.7 1.5 4.8 4.4 0.0 0.0   Cash and cash equivalent   497.7 8,105.1 717.0 956.1 1,023.0 746.8 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 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   -488.5 5,809.6 -264.1 328.9 1,556.4 1,367.6 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 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   584 7,644 3,630 -115 -163 -185 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   584 7,644 3,630 -115 -163 -185 0 0   EBIT / employee   444 7,529 3,630 -115 -163 -185 0 0   Net earnings / employee   176 5,970 3,861 -1,151 61 -47 0 0