Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RAMSGAARD INVEST 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.8% 1.1% 1.0% 3.6% 4.9% 7.9% 8.1% 8.1%   Credit score (0-100)   73 84 86 51 44 30 30 30   Credit rating   A A A BBB BBB BB BB BB   Credit limit (kDKK)   20.9 1,523.1 2,531.6 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   58.8 700 207 -69.3 -37.0 -164 0.0 0.0   EBITDA   -466 163 -371 -700 -503 -683 0.0 0.0   EBIT   -466 163 -371 -700 -503 -683 0.0 0.0   Pre-tax profit (PTP)   224.9 826.7 1,422.5 -7,637.3 -8,261.1 -13,812.6 0.0 0.0   Net earnings   230.3 819.7 1,151.5 -7,640.5 -8,264.2 -13,812.6 0.0 0.0   Pre-tax profit without non-rec. items   225 827 1,422 -7,637 -8,261 -13,813 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   44,106 44,872 45,968 38,271 29,949 16,078 15,892 15,892   Interest-bearing liabilities   0.0 0.0 450 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   44,154 45,165 47,075 38,962 30,825 17,412 15,892 15,892   Net Debt   -15,223 -10,018 -11,229 -9,882 -8,936 -9,037 -15,892 -15,892     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   58.8 700 207 -69.3 -37.0 -164 0.0 0.0   Gross profit growth   0.0% 1,091.7% -70.4% 0.0% 46.6% -342.1% 0.0% 0.0%   Employees   1 1 1 1 1 1 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)   44,154 45,165 47,075 38,962 30,825 17,412 15,892 15,892   Balance sheet change%   0.5% 2.3% 4.2% -17.2% -20.9% -43.5% -8.7% 0.0%   Added value   -465.6 163.2 -370.8 -699.8 -502.8 -682.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 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 1.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -792.5% 23.3% -179.2% 1,009.9% 1,359.4% 417.4% 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 %   0.5% 2.0% 3.4% 10.6% 22.7% 30.6% 0.0% 0.0%   ROI %   0.5% 2.0% 3.4% -12.4% -23.9% -56.6% 0.0% 0.0%   ROE %   0.5% 1.8% 2.5% -18.1% -24.2% -60.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   99.9% 99.4% 97.6% 98.2% 97.2% 92.3% 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, %   3,269.2% -6,138.4% 3,028.5% 1,412.2% 1,777.5% 1,324.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 59.3% 1,059.2% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   533.1 62.4 14.8 15.9 11.2 7.3 0.0 0.0   Current Ratio   533.1 62.4 14.8 15.9 11.2 7.3 0.0 0.0   Cash and cash equivalent   15,222.8 10,017.6 11,679.7 9,881.9 8,936.5 9,037.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   19,836.8 16,017.1 4,965.2 8,471.5 6,610.1 4,163.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -466 163 -371 -700 -503 -683 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -466 163 -371 -700 -503 -683 0 0   EBIT / employee   -466 163 -371 -700 -503 -683 0 0   Net earnings / employee   230 820 1,151 -7,641 -8,264 -13,813 0 0