Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Rigtig Rådgivning ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   4.4% 5.0% 4.1% 4.2% 4.1% 3.8% 20.4% 20.0%   Credit score (0-100)   48 43 47 48 48 51 5 6   Credit rating   BBB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   2,002 2,385 2,445 2,045 2,472 1,901 1,901 1,901   Gross profit   1,725 2,165 2,166 1,798 2,254 1,668 0.0 0.0   EBITDA   23.9 24.5 52.7 21.8 117 -14.1 0.0 0.0   EBIT   15.6 14.1 45.0 17.9 114 -14.1 0.0 0.0   Pre-tax profit (PTP)   15.3 12.8 43.5 16.1 114.1 -14.2 0.0 0.0   Net earnings   11.9 25.7 49.0 24.6 92.5 -8.3 0.0 0.0   Pre-tax profit without non-rec. items   15.3 12.8 43.5 16.1 114 -14.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   24.8 14.4 6.7 2.9 0.0 0.0 0.0 0.0   Shareholders equity total   163 189 238 262 355 347 16.5 16.5   Interest-bearing liabilities   3.4 0.0 107 0.4 0.2 0.3 0.0 0.0   Balance sheet total (assets)   667 1,235 995 691 993 751 16.5 16.5   Net Debt   -190 -87.8 95.9 -147 -500 -458 -16.5 -16.5     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   2,002 2,385 2,445 2,045 2,472 1,901 1,901 1,901   Net sales growth   23.4% 19.1% 2.5% -16.3% 20.8% -23.1% 0.0% 0.0%   Gross profit   1,725 2,165 2,166 1,798 2,254 1,668 0.0 0.0   Gross profit growth   18.5% 25.5% 0.0% -17.0% 25.3% -26.0% -100.0% 0.0%   Employees   0 0 0 0 0 5 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)   667 1,235 995 691 993 751 17 17   Balance sheet change%   -7.8% 85.0% -19.4% -30.6% 43.7% -24.4% -97.8% 0.0%   Added value   23.9 24.5 52.7 21.8 118.0 -14.1 0.0 0.0   Added value %   1.2% 1.0% 2.2% 1.1% 4.8% -0.7% 0.0% 0.0%   Investments   3 -21 -15 -8 -6 0 0 0   Net sales trend   3.0 4.0 5.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   1.2% 1.0% 2.2% 1.1% 4.7% -0.7% 0.0% 0.0%   EBIT %   0.8% 0.6% 1.8% 0.9% 4.6% -0.7% 0.0% 0.0%   EBIT to gross profit (%)   0.9% 0.7% 2.1% 1.0% 5.1% -0.8% 0.0% 0.0%   Net Earnings %   0.6% 1.1% 2.0% 1.2% 3.7% -0.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   1.0% 1.5% 2.3% 1.4% 3.9% -0.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.8% 0.5% 1.8% 0.8% 4.6% -0.7% 0.0% 0.0%   ROA %   2.2% 1.5% 4.0% 2.1% 13.6% -1.6% 0.0% 0.0%   ROI %   5.6% 5.5% 13.8% 5.9% 36.9% -4.0% 0.0% 0.0%   ROE %   5.6% 14.6% 23.0% 9.9% 30.0% -2.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   24.4% 15.3% 23.9% 38.0% 35.7% 46.2% 100.0% 100.0%   Relative indebtedness %   25.2% 43.9% 30.9% 20.9% 25.8% 21.3% 0.0% 0.0%   Relative net indebtedness %   15.5% 40.2% 30.5% 13.7% 5.6% -2.9% -0.9% -0.9%   Net int. bear. debt to EBITDA, %   -796.7% -357.8% 182.1% -677.1% -426.7% 3,242.2% 0.0% 0.0%   Gearing %   2.1% 0.0% 45.0% 0.2% 0.0% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 76.5% 2.9% 3.4% 32.3% 15.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.3 1.3 1.3 1.5 1.5 1.8 0.0 0.0   Current Ratio   1.3 1.3 1.3 1.5 1.5 1.8 0.0 0.0   Cash and cash equivalent   193.6 87.8 11.1 147.7 499.8 458.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   38.5 61.0 41.1 45.8 34.3 48.7 0.0 0.0   Trade creditors turnover (days)   0.0 2.2 24.9 0.0 1.8 20.5 0.0 0.0   Current assets / Net sales %   30.3% 49.7% 38.9% 31.8% 38.6% 38.1% 0.9% 0.9%   Net working capital   142.4 257.3 195.5 223.1 317.0 319.6 0.0 0.0   Net working capital %   7.1% 10.8% 8.0% 10.9% 12.8% 16.8% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 380 0 0   Added value / employee   0 0 0 0 0 -3 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -3 0 0   EBIT / employee   0 0 0 0 0 -3 0 0   Net earnings / employee   0 0 0 0 0 -2 0 0