Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENTREPRENØRFIRMAET EBBE H. RASMUSSEN 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 9.9%   Bankruptcy risk   2.6% 2.2% 3.5% 2.9% 16.1% 22.5% 17.5% 17.5%   Credit score (0-100)   63 67 53 57 11 3 9 9   Credit rating   BBB BBB BBB BBB BB B 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)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   461 462 412 502 269 -105 0.0 0.0   EBITDA   90.0 122 79.0 70.0 -37.0 -108 0.0 0.0   EBIT   77.0 82.0 39.0 30.0 -92.0 -108 0.0 0.0   Pre-tax profit (PTP)   78.0 73.0 39.0 26.0 -97.0 -110.5 0.0 0.0   Net earnings   60.0 56.0 30.0 19.0 -76.0 -112.4 0.0 0.0   Pre-tax profit without non-rec. items   78.0 73.0 39.0 26.0 -97.0 -110 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   67.0 243 202 262 0.0 0.0 0.0 0.0   Shareholders equity total   459 514 544 488 332 220 19.9 19.9   Interest-bearing liabilities   0.0 157 0.0 0.0 0.0 1.0 0.0 0.0   Balance sheet total (assets)   774 876 969 952 401 265 19.9 19.9   Net Debt   -206 137 -111 -266 -384 -262 -19.9 -19.9     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   461 462 412 502 269 -105 0.0 0.0   Gross profit growth   56.8% 0.2% -10.8% 21.8% -46.4% 0.0% 0.0% 0.0%   Employees   2 2 2 2 2   0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -99.5% -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)   774 876 969 952 401 265 20 20   Balance sheet change%   12.8% 13.2% 10.6% -1.8% -57.9% -34.0% -92.5% 0.0%   Added value   90.0 122.0 79.0 70.0 -52.0 -107.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -26 136 -81 20 -317 0 0 0   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 5.0 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   16.7% 17.7% 9.5% 6.0% -34.2% 102.4% 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 %   10.5% 9.9% 4.2% 3.2% -13.6% -32.3% 0.0% 0.0%   ROI %   17.1% 14.1% 6.2% 5.8% -21.9% -38.9% 0.0% 0.0%   ROE %   14.0% 11.5% 5.7% 3.7% -18.5% -40.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   59.3% 58.7% 56.1% 51.3% 82.8% 83.1% 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, %   -228.9% 112.3% -140.5% -380.0% 1,037.8% 242.5% 0.0% 0.0%   Gearing %   0.0% 30.5% 0.0% 0.0% 0.0% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 11.5% 0.0% 0.0% 0.0% 548.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   2.1 1.6 1.8 1.4 5.8 5.9 0.0 0.0   Current Ratio   2.3 1.8 1.8 1.5 5.8 5.9 0.0 0.0   Cash and cash equivalent   206.0 20.0 111.0 266.0 384.0 262.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   395.0 273.0 345.0 232.0 332.0 219.9 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  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   45 61 40 35 -26 -10,784 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   45 61 40 35 -19 -10,784 0 0   EBIT / employee   39 41 20 15 -46 -10,784 0 0   Net earnings / employee   30 28 15 10 -38 -11,236 0 0