Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Rabalder Bar Aarhus 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 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% 5.5% 5.5%   Bankruptcy risk   3.7% 6.0% 6.2% 4.4% 5.8% 8.2% 15.5% 15.5%   Credit score (0-100)   54 40 38 46 39 29 13 13   Credit rating   BBB BBB BBB BBB BBB BB BB BB   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)  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   3,425 1,157 1,703 3,399 2,164 -161 0.0 0.0   EBITDA   657 -608 3,324 2,785 84.8 -1,668 0.0 0.0   EBIT   110 -1,032 -1,226 -74.2 -726 -1,909 0.0 0.0   Pre-tax profit (PTP)   -58.3 -1,297.6 -1,904.2 -703.0 -1,220.2 -2,717.9 0.0 0.0   Net earnings   -42.2 -998.2 -1,500.9 -654.7 -951.8 -1,799.0 0.0 0.0   Pre-tax profit without non-rec. items   -58.3 -1,298 -1,904 -703 -1,220 -2,718 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   2,190 7,789 6,924 6,050 5,398 7,115 0.0 0.0   Shareholders equity total   1,127 429 728 573 -379 322 242 242   Interest-bearing liabilities   1,116 8,256 8,356 4,452 7,624 7,474 0.0 0.0   Balance sheet total (assets)   3,698 10,551 9,690 7,713 8,362 10,804 242 242   Net Debt   945 7,878 8,081 4,240 7,504 7,440 -242 -242     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   3,425 1,157 1,703 3,399 2,164 -161 0.0 0.0   Gross profit growth   0.0% -66.2% 47.2% 99.6% -36.3% 0.0% 0.0% 0.0%   Employees   6 7 8 4 2 2 0 0   Employee growth %   0.0% 16.7% 14.3% -50.0% -50.0% 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)   3,698 10,551 9,690 7,713 8,362 10,804 242 242   Balance sheet change%   0.0% 185.3% -8.2% -20.4% 8.4% 29.2% -97.8% 0.0%   Added value   657.3 -608.3 3,323.8 2,785.2 2,133.8 -1,668.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,643 5,176 -5,415 -3,733 -1,462 1,476 -7,115 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -5.0 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 (%)   3.2% -89.2% -72.0% -2.2% -33.5% 1,182.6% 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 %   3.0% -14.5% -12.1% -0.9% -8.8% -19.5% 0.0% 0.0%   ROI %   4.3% -17.9% -13.6% -1.1% -11.5% -24.7% 0.0% 0.0%   ROE %   -3.7% -128.3% -259.5% -100.6% -21.3% -41.4% 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 %   30.5% 4.1% 7.5% 7.4% -4.3% 3.0% 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, %   143.7% -1,295.2% 243.1% 152.2% 8,849.8% -446.0% 0.0% 0.0%   Gearing %   99.1% 1,925.7% 1,148.0% 776.6% -2,014.0% 2,317.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   30.2% 5.7% 8.2% 9.8% 8.2% 10.8% 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   0.4 0.2 0.2 0.1 0.3 0.3 0.0 0.0   Current Ratio   0.5 0.2 0.3 0.2 0.3 0.3 0.0 0.0   Cash and cash equivalent   171.7 378.5 274.7 211.8 120.6 34.4 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   -1,165.2 -7,500.9 -6,622.2 -5,903.1 -6,203.4 -7,218.8 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  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   110 -87 415 696 1,067 -834 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   110 -87 415 696 42 -834 0 0   EBIT / employee   18 -147 -153 -19 -363 -954 0 0   Net earnings / employee   -7 -143 -188 -164 -476 -899 0 0