Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Reinfeldt Totalentreprise 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   9.6% 46.0% 26.6% 28.1% 12.2% 9.2% 20.1% 20.1%   Credit score (0-100)   27 0 2 1 18 27 6 6   Credit rating   BB C B B BB BB 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   466 -703 937 180 1,392 3,198 0.0 0.0   EBITDA   232 -1,264 256 139 444 1,461 0.0 0.0   EBIT   180 -1,356 117 63.6 427 1,461 0.0 0.0   Pre-tax profit (PTP)   179.3 -1,362.0 116.1 63.7 427.0 1,480.4 0.0 0.0   Net earnings   137.3 -1,356.0 116.1 63.7 427.0 1,287.8 0.0 0.0   Pre-tax profit without non-rec. items   179 -1,362 116 63.7 427 1,480 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   227 231 92.2 16.9 0.0 0.0 0.0 0.0   Shareholders equity total   727 -629 -513 -449 -22.0 1,266 65.8 65.8   Interest-bearing liabilities   0.0 36.0 276 197 139 9.5 0.0 0.0   Balance sheet total (assets)   1,342 413 672 174 606 2,074 65.8 65.8   Net Debt   -45.1 17.0 218 39.5 -343 -1,426 -65.8 -65.8     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   466 -703 937 180 1,392 3,198 0.0 0.0   Gross profit growth   179.9% 0.0% 0.0% -80.8% 673.5% 129.8% -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 -561.3 -681.5 -41.0 -947.6 -1,736.7 0.0 0.0   Balance sheet total (assets)   1,342 413 672 174 606 2,074 66 66   Balance sheet change%   -13.6% -69.2% 62.8% -74.0% 247.7% 242.0% -96.8% 0.0%   Added value   231.8 -703.0 937.5 179.9 1,450.1 3,197.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -25 -87 -278 -151 -34 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   38.6% 192.8% 12.5% 35.3% 30.7% 45.7% 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 %   12.4% -113.8% 10.5% 7.3% 68.2% 109.6% 0.0% 0.0%   ROI %   27.1% -352.5% 74.9% 28.0% 254.0% 209.3% 0.0% 0.0%   ROE %   20.9% -237.9% 21.4% 15.0% 109.4% 137.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   54.2% -60.4% -43.3% -72.0% -3.5% 61.0% 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, %   -19.4% -1.3% 85.1% 28.5% -77.1% -97.6% 0.0% 0.0%   Gearing %   0.0% -5.7% -53.8% -43.9% -633.7% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 34.4% 0.5% 1.1% 0.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.8 0.2 0.5 0.3 1.0 2.6 0.0 0.0   Current Ratio   1.8 0.2 0.5 0.3 1.0 2.6 0.0 0.0   Cash and cash equivalent   45.1 19.0 58.2 157.5 481.8 1,435.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   506.2 -860.1 -604.9 -465.9 -22.0 1,265.8 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 640 0 0   Employee expenses / employee   0 0 0 0 0 -347 0 0   EBITDA / employee   0 0 0 0 0 292 0 0   EBIT / employee   0 0 0 0 0 292 0 0   Net earnings / employee   0 0 0 0 0 258 0 0