Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RAMME MINK 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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% 1.1% 1.1%   Bankruptcy risk   5.1% 3.3% 1.4% 1.9% 0.7% 0.8% 8.1% 8.1%   Credit score (0-100)   44 56 78 69 94 91 30 30   Credit rating   BBB BBB A A AA AA BB BB   Credit limit (kDKK)   0.0 0.0 96.7 2.4 1,377.3 1,556.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   497 -822 1,709 1,119 4,273 4,930 0.0 0.0   EBITDA   -965 -2,409 1,284 45.4 3,711 4,198 0.0 0.0   EBIT   -5,970 -2,785 915 -329 3,356 3,800 0.0 0.0   Pre-tax profit (PTP)   -6,992.7 -3,955.5 -272.1 -1,360.1 2,824.2 2,649.4 0.0 0.0   Net earnings   -5,454.9 -3,088.2 -214.6 -756.2 2,986.9 2,732.4 0.0 0.0   Pre-tax profit without non-rec. items   -6,993 -3,955 -272 -1,360 2,824 2,649 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   43,319 42,946 42,577 30,998 31,898 31,684 0.0 0.0   Shareholders equity total   11,004 7,916 10,702 9,945 12,932 15,665 8,888 8,888   Interest-bearing liabilities   38,063 39,281 38,759 23,164 20,355 16,963 0.0 0.0   Balance sheet total (assets)   58,453 53,313 52,962 36,006 35,574 34,488 8,888 8,888   Net Debt   38,060 39,280 38,758 23,162 20,355 16,963 -8,888 -8,888     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   497 -822 1,709 1,119 4,273 4,930 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -34.5% 281.8% 15.4% -100.0% 0.0%   Employees   6 6 4 2 2 2 0 0   Employee growth %   20.0% 0.0% -33.3% -50.0% 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)   58,453 53,313 52,962 36,006 35,574 34,488 8,888 8,888   Balance sheet change%   4.8% -8.8% -0.7% -32.0% -1.2% -3.1% -74.2% 0.0%   Added value   -965.5 -2,409.1 1,284.3 45.4 3,729.9 4,197.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7,363 6,763 -738 -10,171 -1,120 -711 -26,272 -5,467   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 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   -1,201.1% 338.7% 53.6% -29.4% 78.5% 77.1% 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 %   -10.5% -5.0% 1.8% -0.6% 9.7% 10.8% 0.0% 0.0%   ROI %   -11.7% -5.5% 1.9% -0.6% 10.2% 11.3% 0.0% 0.0%   ROE %   -54.6% -32.6% -2.3% -7.3% 26.1% 19.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   20.6% 15.9% 20.2% 27.6% 36.4% 45.4% 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, %   -3,942.1% -1,630.5% 3,017.9% 51,038.0% 548.5% 404.1% 0.0% 0.0%   Gearing %   345.9% 496.2% 362.2% 232.9% 157.4% 108.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 3.0% 3.1% 3.5% 2.9% 6.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.0 0.3 0.1 0.0 0.1 0.0 0.0   Current Ratio   0.8 0.4 0.5 0.3 0.1 0.1 0.0 0.0   Cash and cash equivalent   3.1 1.6 0.8 1.7 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   -4,103.1 -9,673.7 -8,492.2 -7,667.2 -6,973.2 -4,079.4 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -161 -402 321 23 1,865 2,099 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -161 -402 321 23 1,855 2,099 0 0   EBIT / employee   -995 -464 229 -164 1,678 1,900 0 0   Net earnings / employee   -909 -515 -54 -378 1,493 1,366 0 0