Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Realkreditkonsulenterne 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8%   Bankruptcy risk   5.8% 2.4% 1.8% 1.0% 0.9% 1.2% 8.4% 8.2%   Credit score (0-100)   42 65 72 87 88 82 28 30   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 1.3 284.0 379.1 331.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   638 1,369 2,590 2,855 2,452 7,814 0.0 0.0   EBITDA   134 352 1,781 1,436 1,229 5,575 0.0 0.0   EBIT   50.4 209 1,781 1,436 1,229 5,575 0.0 0.0   Pre-tax profit (PTP)   50.2 207.7 1,775.6 1,409.5 1,100.7 5,542.2 0.0 0.0   Net earnings   39.0 160.7 1,383.2 1,099.3 833.9 4,320.1 0.0 0.0   Pre-tax profit without non-rec. items   50.2 208 1,776 1,409 1,101 5,542 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   89.0 426 1,809 2,908 3,742 8,062 8,012 8,012   Interest-bearing liabilities   296 110 300 425 662 0.0 0.0 0.0   Balance sheet total (assets)   657 1,258 2,945 4,531 5,048 9,861 8,012 8,012   Net Debt   184 -203 -587 -531 -581 -4,047 -8,012 -8,012     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   638 1,369 2,590 2,855 2,452 7,814 0.0 0.0   Gross profit growth   -17.2% 114.6% 89.1% 10.2% -14.1% 218.6% -100.0% 0.0%   Employees   2 4 2 3 3 4 0 0   Employee growth %   100.0% 100.0% -50.0% 50.0% 0.0% 33.3% -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)   657 1,258 2,945 4,531 5,048 9,861 8,012 8,012   Balance sheet change%   -8.5% 91.7% 134.0% 53.9% 11.4% 95.3% -18.8% 0.0%   Added value   133.9 351.8 1,781.4 1,435.5 1,229.2 5,575.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   96 42 -593 0 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   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   7.9% 15.3% 68.8% 50.3% 50.1% 71.4% 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 %   7.3% 21.8% 85.1% 38.4% 26.0% 74.8% 0.0% 0.0%   ROI %   11.7% 38.2% 129.9% 52.7% 32.1% 89.4% 0.0% 0.0%   ROE %   17.1% 62.4% 123.8% 46.6% 25.1% 73.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   13.6% 33.8% 61.4% 64.2% 74.1% 81.8% 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, %   137.8% -57.8% -33.0% -37.0% -47.2% -72.6% 0.0% 0.0%   Gearing %   333.0% 25.9% 16.6% 14.6% 17.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.5% 6.3% 7.2% 26.3% 10.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.4 0.8 1.1 0.8 1.2 2.5 0.0 0.0   Current Ratio   0.4 0.8 1.1 0.8 1.2 2.5 0.0 0.0   Cash and cash equivalent   111.8 313.8 887.5 956.3 1,242.4 4,046.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -291.8 -112.7 64.6 -312.5 304.6 2,762.2 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   67 88 891 479 410 1,394 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   67 88 891 479 410 1,394 0 0   EBIT / employee   25 52 891 479 410 1,394 0 0   Net earnings / employee   19 40 692 366 278 1,080 0 0