Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RUD BYG 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% 3.8% 3.8%   Bankruptcy risk   5.4% 2.5% 4.5% 6.8% 4.0% 5.8% 9.6% 9.4%   Credit score (0-100)   43 64 46 34 49 39 26 26   Credit rating   BBB BBB BBB BBB BBB BBB 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   2,202 5,122 2,430 2,098 3,143 1,902 0.0 0.0   EBITDA   1,230 4,032 1,425 66.5 2,175 805 0.0 0.0   EBIT   1,230 4,032 1,425 66.5 2,175 805 0.0 0.0   Pre-tax profit (PTP)   1,002.5 3,932.8 1,406.6 147.2 2,078.5 748.2 0.0 0.0   Net earnings   780.0 3,063.7 1,097.2 110.4 1,617.7 578.0 0.0 0.0   Pre-tax profit without non-rec. items   1,002 3,933 1,407 147 2,079 748 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,673 4,737 5,634 5,544 6,962 2,540 2,415 2,415   Interest-bearing liabilities   2,527 262 0.0 1,197 5,139 9,021 0.0 0.0   Balance sheet total (assets)   8,753 7,925 7,652 10,020 14,783 15,007 2,415 2,415   Net Debt   2,370 -1,901 -1,283 517 3,300 6,239 -2,415 -2,415     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   2,202 5,122 2,430 2,098 3,143 1,902 0.0 0.0   Gross profit growth   123.6% 132.6% -52.6% -13.7% 49.8% -39.5% -100.0% 0.0%   Employees   2 3 2 2 3 6 0 0   Employee growth %   0.0% 50.0% -33.3% 0.0% 50.0% 100.0% -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)   8,753 7,925 7,652 10,020 14,783 15,007 2,415 2,415   Balance sheet change%   79.2% -9.5% -3.4% 30.9% 47.5% 1.5% -83.9% 0.0%   Added value   1,229.9 4,032.3 1,424.9 66.5 2,174.9 805.4 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 3.0 4.0 5.0 5.0 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 (%)   55.8% 78.7% 58.6% 3.2% 69.2% 42.3% 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 %   18.6% 49.2% 19.5% 2.9% 18.2% 6.8% 0.0% 0.0%   ROI %   34.7% 89.2% 28.4% 4.1% 23.7% 8.4% 0.0% 0.0%   ROE %   60.8% 95.6% 21.2% 2.0% 25.9% 12.2% 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 %   19.1% 59.8% 73.6% 55.3% 47.1% 16.9% 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, %   192.7% -47.1% -90.0% 777.8% 151.7% 774.7% 0.0% 0.0%   Gearing %   151.0% 5.5% 0.0% 21.6% 73.8% 355.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.2% 12.4% 83.8% 17.8% 5.5% 3.7% 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   0.7 1.9 3.3 2.3 1.9 1.2 0.0 0.0   Current Ratio   1.2 2.5 3.9 2.3 1.9 1.2 0.0 0.0   Cash and cash equivalent   157.0 2,163.0 1,282.6 680.1 1,839.1 2,781.5 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   1,677.2 4,736.8 5,684.7 5,595.2 7,045.7 2,845.3 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   615 1,344 712 33 725 134 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   615 1,344 712 33 725 134 0 0   EBIT / employee   615 1,344 712 33 725 134 0 0   Net earnings / employee   390 1,021 549 55 539 96 0 0