Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Rasmussen Events ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   18.7% 12.6% 16.1% 21.4% 17.7% 10.4% 20.3% 20.3%   Credit score (0-100)   8 18 10 4 8 24 5 5   Credit rating   B BB BB B B BB B B   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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   30 0 0 0 0 0 0 0   Gross profit   -237 -237 -224 -320 -252 30.0 0.0 0.0   EBITDA   -1,630 -700 -946 -320 -252 30.0 0.0 0.0   EBIT   -1,630 -700 -946 -320 -252 30.0 0.0 0.0   Pre-tax profit (PTP)   -151.5 -174.2 -179.1 -290.1 -240.0 31.4 0.0 0.0   Net earnings   -118.1 -132.7 -139.7 -226.3 -187.2 24.5 0.0 0.0   Pre-tax profit without non-rec. items   -1,544 -637 -900 -290 -240 31.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   335 335 335 335 335 335 0.0 0.0   Shareholders equity total   -531 -664 -804 -1,030 -1,217 -1,193 -1,243 -1,243   Interest-bearing liabilities   14.4 0.0 0.0 28.5 0.0 56.1 1,243 1,243   Balance sheet total (assets)   3,389 2,795 2,051 1,474 865 564 0.0 0.0   Net Debt   14.4 -49.1 -70.3 -3.7 -62.0 -57.2 1,243 1,243     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   30 0 0 0 0 0 0 0   Net sales growth   201.5% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -237 -237 -224 -320 -252 30.0 0.0 0.0   Gross profit growth   6.0% 0.0% 5.4% -42.4% 21.1% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,389 2,795 2,051 1,474 865 564 0 0   Balance sheet change%   -25.1% -17.5% -26.6% -28.1% -41.3% -34.8% -100.0% 0.0%   Added value   -1,630.4 -700.5 -945.8 -319.6 -252.1 30.0 0.0 0.0   Added value %   -5,406.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 -335 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A EBITDA %   -5,406.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   -5,406.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   686.7% 295.2% 421.3% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   -391.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -391.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -5,121.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -34.9% -17.3% -28.5% -10.8% -10.4% 1.9% 0.0% 0.0%   ROI %   -36.8% -18.3% -29.2% -11.5% -11.8% 2.3% 0.0% 0.0%   ROE %   -3.0% -4.3% -5.8% -12.8% -16.0% 3.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   -13.6% -19.2% -28.2% -41.1% -58.5% -67.9% -100.0% -100.0%   Relative indebtedness %   1,038.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1,038.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -0.9% 7.0% 7.4% 1.2% 24.6% -190.5% 0.0% 0.0%   Gearing %   -2.7% 0.0% 0.0% -2.8% 0.0% -4.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 4.5% 0.0% 0.1% 5.1% 20.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   9.8 22.0 51.1 3.9 2.0 0.7 0.0 0.0   Current Ratio   9.8 22.0 51.1 3.9 2.0 0.7 0.0 0.0   Cash and cash equivalent   0.0 49.1 70.3 32.2 62.0 113.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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)   3,123.9 1,160.2 423.7 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   10,130.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   2,741.7 2,348.0 1,682.5 844.8 266.2 -117.9 -621.3 -621.3   Net working capital %   9,092.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 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