Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RAMBØLL DANMARK A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   2.7% 2.8% 2.7% 2.7% 0.7% 0.6% 4.3% 3.9%   Credit score (0-100)   62 59 58 60 93 96 48 50   Credit rating   BBB BBB BBB BBB AA AA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 167.4 168.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   2,782 2,733 2,877 3,248 3,781 3,621 3,621 3,621   Gross profit   2,782 2,733 2,877 3,248 3,028 3,004 0.0 0.0   EBITDA   176 151 186 245 356 299 0.0 0.0   EBIT   176 151 186 245 301 243 0.0 0.0   Pre-tax profit (PTP)   140.0 82.0 134.0 154.0 285.1 238.3 0.0 0.0   Net earnings   140.0 82.0 134.0 154.0 219.1 170.3 0.0 0.0   Pre-tax profit without non-rec. items   176 151 186 245 339 278 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   0.0 0.0 0.0 0.0 66.0 48.1 0.0 0.0   Shareholders equity total   509 583 719 859 1,082 1,052 728 728   Interest-bearing liabilities   0.0 0.0 0.0 0.0 235 117 0.0 0.0   Balance sheet total (assets)   2,004 2,448 2,806 2,776 2,946 2,648 728 728   Net Debt   0.0 0.0 0.0 0.0 228 107 -683 -683     See the entire balance sheet 1.0 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   2,782 2,733 2,877 3,248 3,781 3,621 3,621 3,621   Net sales growth   3.3% -1.8% 5.3% 12.9% 16.4% -4.2% 0.0% 0.0%   Gross profit   2,782 2,733 2,877 3,248 3,028 3,004 0.0 0.0   Gross profit growth   3.3% -1.8% 5.3% 12.9% -6.8% -0.8% -100.0% 0.0%   Employees   0 0 0 0 3,182 3,083 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -3.1% -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)   2,004 2,448 2,806 2,776 2,946 2,648 728 728   Balance sheet change%   14.6% 22.2% 14.6% -1.1% 6.1% -10.1% -72.5% 0.0%   Added value   176.0 151.0 186.0 245.0 301.0 299.4 0.0 0.0   Added value %   6.3% 5.5% 6.5% 7.5% 8.0% 8.3% 0.0% 0.0%   Investments   0 0 0 0 65 -84 -48 0   Net sales trend   1.0 -1.0 1.0 2.0 3.0 -1.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1.0 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 %   6.3% 5.5% 6.5% 7.5% 9.4% 8.3% 0.0% 0.0%   EBIT %   6.3% 5.5% 6.5% 7.5% 8.0% 6.7% 0.0% 0.0%   EBIT to gross profit (%)   6.3% 5.5% 6.5% 7.5% 9.9% 8.1% 0.0% 0.0%   Net Earnings %   5.0% 3.0% 4.7% 4.7% 5.8% 4.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   5.0% 3.0% 4.7% 4.7% 7.2% 6.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   6.3% 5.5% 6.5% 7.5% 9.0% 7.7% 0.0% 0.0%   ROA %   9.4% 6.8% 7.1% 8.8% 12.6% 10.7% 0.0% 0.0%   ROI %   9.4% 6.8% 7.1% 8.8% 16.7% 20.2% 0.0% 0.0%   ROE %   30.3% 15.0% 20.6% 19.5% 22.6% 16.0% 0.0% 0.0%   1.0 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 %   100.0% 100.0% 100.0% 100.0% 45.0% 48.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 43.1% 37.2% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 42.9% 37.0% -18.9% -18.9%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 64.0% 35.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 21.7% 11.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 19.1% 12.9% 0.0% 0.0%   1.0 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   0.0 0.0 0.0 0.0 2.8 3.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.8 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 7.5 9.6 0.0 0.0   1.0 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)   0.0 0.0 0.0 0.0 69.3 65.1 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 183.1 183.2 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 67.0% 58.2% 18.9% 18.9%   Net working capital   0.0 0.0 0.0 0.0 1,098.9 952.9 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 29.1% 26.3% 0.0% 0.0%   1.0 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 1 1 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0