Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RESINO INKS A/S 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.2% 2.1% 2.1% 2.1% 0.4% 0.3% 4.9% 4.4%   Credit score (0-100)   57 69 67 66 100 100 44 47   Credit rating   BBB A A A AAA AAA BBB BBB   Credit limit (kDKK)   0.0 5.4 7.1 6.6 13,907.7 12,204.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   48,000 53,000 55,000 62,000 62,826 43,940 0.0 0.0   EBITDA   25,000 31,000 26,000 27,000 24,696 11,076 0.0 0.0   EBIT   25,000 31,000 26,000 27,000 24,696 11,076 0.0 0.0   Pre-tax profit (PTP)   19,000.0 23,000.0 21,000.0 22,000.0 26,033.6 13,667.8 0.0 0.0   Net earnings   19,000.0 23,000.0 21,000.0 22,000.0 21,231.3 11,268.1 0.0 0.0   Pre-tax profit without non-rec. items   25,000 31,000 26,000 27,000 26,034 13,668 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 54,192 71,118 0.0 0.0   Shareholders equity total   0.0 70,000 83,000 97,000 110,380 107,086 86,287 86,287   Interest-bearing liabilities   0.0 0.0 0.0 0.0 5,908 10,214 0.0 0.0   Balance sheet total (assets)   113,000 126,000 136,000 153,000 150,054 154,639 86,287 86,287   Net Debt   0.0 0.0 0.0 0.0 -4,963 8,878 -83,494 -83,494     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   48,000 53,000 55,000 62,000 62,826 43,940 0.0 0.0   Gross profit growth   4.3% 10.4% 3.8% 12.7% 1.3% -30.1% -100.0% 0.0%   Employees   46 48 49 54 52 54 0 0   Employee growth %   7.0% 4.3% 2.1% 10.2% -3.7% 3.8% -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)   113,000 126,000 136,000 153,000 150,054 154,639 86,287 86,287   Balance sheet change%   21.5% 11.5% 7.9% 12.5% -1.9% 3.1% -44.2% 0.0%   Added value   25,000.0 31,000.0 26,000.0 27,000.0 24,695.5 11,075.8 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 0 57,729 16,182 -71,118 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   52.1% 58.5% 47.3% 43.5% 39.3% 25.2% 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 %   24.3% 25.9% 19.8% 18.7% 17.4% 9.2% 0.0% 0.0%   ROI %   24.3% 25.9% 19.8% 18.7% 19.4% 11.7% 0.0% 0.0%   ROE %   0.0% 65.7% 27.5% 24.4% 20.5% 10.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 75.1% 70.0% 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, %   0.0% 0.0% 0.0% 0.0% -20.1% 80.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 5.4% 9.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 13.0% 4.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.1 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 2.4 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 10,871.3 1,335.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 0.0 0.0 0.0 50,438.3 29,121.8 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   543 646 531 500 475 205 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   543 646 531 500 475 205 0 0   EBIT / employee   543 646 531 500 475 205 0 0   Net earnings / employee   413 479 429 407 408 209 0 0