Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RDT Ingeniører 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  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   1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0%   Bankruptcy risk   12.8% 10.9% 5.1% 3.8% 2.8% 1.9% 9.2% 9.0%   Credit score (0-100)   19 22 42 51 58 70 27 27   Credit rating   BB BB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 1.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  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   0 0 0 0 0 0 0 0   Gross profit   3,226 5,950 15,155 15,414 15,906 12,039 0.0 0.0   EBITDA   157 60.5 808 3,573 2,235 1,338 0.0 0.0   EBIT   157 60.5 808 3,566 2,218 1,321 0.0 0.0   Pre-tax profit (PTP)   142.2 14.6 696.2 3,355.5 1,688.4 1,124.1 0.0 0.0   Net earnings   110.5 9.9 536.6 2,601.7 1,287.2 860.0 0.0 0.0   Pre-tax profit without non-rec. items   142 14.6 696 3,355 1,688 1,124 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  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 44.9 27.6 10.3 0.0 0.0   Shareholders equity total   220 230 767 3,368 3,790 3,979 3,929 3,929   Interest-bearing liabilities   1,030 1,179 1,944 783 0.0 743 0.0 0.0   Balance sheet total (assets)   1,702 4,059 6,106 8,087 7,534 7,668 3,929 3,929   Net Debt   989 454 -882 -1,045 -1,771 -542 -3,929 -3,929     See the entire balance sheet 1000.0 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   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   3,226 5,950 15,155 15,414 15,906 12,039 0.0 0.0   Gross profit growth   317.1% 84.4% 154.7% 1.7% 3.2% -24.3% -100.0% 0.0%   Employees   6 9 22 18 19 16 0 0   Employee growth %   500.0% 50.0% 144.4% -18.2% 5.6% -15.8% -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)   1,702 4,059 6,106 8,087 7,534 7,668 3,929 3,929   Balance sheet change%   179.8% 138.5% 50.4% 32.5% -6.8% 1.8% -48.8% 0.0%   Added value   156.7 60.5 808.4 3,572.8 2,224.8 1,337.8 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 38 -35 -35 -10 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 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 %   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 (%)   4.9% 1.0% 5.3% 23.1% 13.9% 11.0% 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 %   13.6% 2.1% 15.9% 50.2% 28.4% 18.1% 0.0% 0.0%   ROI %   17.5% 4.6% 39.2% 103.9% 55.8% 32.3% 0.0% 0.0%   ROE %   67.0% 4.4% 107.7% 125.8% 36.0% 22.1% 0.0% 0.0%   1000.0 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 %   12.9% 5.7% 12.6% 41.7% 50.3% 51.9% 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, %   631.0% 750.9% -109.0% -29.2% -79.2% -40.5% 0.0% 0.0%   Gearing %   467.6% 512.3% 253.6% 23.3% 0.0% 18.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 4.2% 7.2% 15.4% 135.2% 67.2% 0.0% 0.0%   1000.0 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   1.1 1.1 1.1 1.7 2.0 2.1 0.0 0.0   Current Ratio   1.1 1.1 1.1 1.7 2.0 2.1 0.0 0.0   Cash and cash equivalent   41.2 724.7 2,825.5 1,827.9 1,770.9 1,284.5 0.0 0.0   1000.0 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 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   220.2 230.1 748.3 3,205.0 3,678.3 3,902.9 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  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 0 0 0 0   Added value / employee   26 7 37 198 117 84 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   26 7 37 198 118 84 0 0   EBIT / employee   26 7 37 198 117 83 0 0   Net earnings / employee   18 1 24 145 68 54 0 0