Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RINGKØBING-SKJERN RENSEANLÆG A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.4% 2.4% 2.5% 2.4% 0.4% 0.4% 6.9% 6.7%   Credit score (0-100)   65 63 61 63 100 100 35 36   Credit rating   BBB BBB BBB BBB AAA AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 21.7 21.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   36 41 42 41 40 43 43 43   Gross profit   6.2 6.8 9.1 5.0 5.6 5.3 0.0 0.0   EBITDA   3.3 3.8 6.1 1.9 2.3 2.4 0.0 0.0   EBIT   3.3 3.8 6.1 1.9 2.3 2.4 0.0 0.0   Pre-tax profit (PTP)   2.8 3.4 5.4 1.0 3.2 4.3 0.0 0.0   Net earnings   2.8 3.4 5.4 1.0 3.2 4.3 0.0 0.0   Pre-tax profit without non-rec. items   3.3 3.8 6.1 1.9 3.2 4.3 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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 0.0 183 179 0.0 0.0   Shareholders equity total   193 196 201 202 206 210 185 185   Interest-bearing liabilities   0.0 0.0 0.0 0.0 32.0 31.2 0.0 0.0   Balance sheet total (assets)   232 236 241 247 247 252 185 185   Net Debt   0.0 0.0 0.0 0.0 13.8 18.8 -185 -185     See the entire balance sheet 1.0 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   36 41 42 41 40 43 43 43   Net sales growth   148.0% 15.4% 0.7% -2.5% -1.6% 7.4% 0.0% 0.0%   Gross profit   6.2 6.8 9.1 5.0 5.6 5.3 0.0 0.0   Gross profit growth   0.0% 10.8% 32.6% -45.1% 12.3% -4.8% -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)   232 236 241 247 247 252 185 185   Balance sheet change%   0.1% 1.6% 1.9% 2.7% 0.2% 1.8% -26.7% 0.0%   Added value   3.3 3.8 6.1 1.9 2.3 2.4 0.0 0.0   Added value %   9.3% 9.3% 14.5% 4.7% 5.8% 5.6% 0.0% 0.0%   Investments   -199 0 0 0 183 -4 -179 0   Net sales trend   1.0 2.0 3.0 -1.0 -2.0 1.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1.0 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 %   9.3% 9.3% 14.5% 4.7% 5.8% 5.6% 0.0% 0.0%   EBIT %   9.3% 9.3% 14.5% 4.7% 5.8% 5.6% 0.0% 0.0%   EBIT to gross profit (%)   53.9% 56.1% 66.8% 38.0% 41.7% 45.4% 0.0% 0.0%   Net Earnings %   7.8% 8.1% 13.0% 2.5% 8.0% 9.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   7.8% 8.1% 13.0% 2.5% 8.0% 9.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   9.3% 9.3% 14.5% 4.7% 8.0% 9.9% 0.0% 0.0%   ROA %   1.4% 1.6% 2.5% 0.8% 1.4% 1.8% 0.0% 0.0%   ROI %   1.5% 1.6% 2.5% 0.8% 1.4% 1.8% 0.0% 0.0%   ROE %   1.4% 1.7% 2.7% 0.5% 1.6% 2.1% 0.0% 0.0%   1.0 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 %   100.0% 100.0% 100.0% 100.0% 83.7% 84.1% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 104.9% 98.3% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 59.5% 69.4% -430.7% -430.7%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 591.8% 779.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 15.6% 14.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 1.2% 0.6% 0.0% 0.0%   1.0 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   0.0 0.0 0.0 0.0 6.5 7.9 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 5.5 6.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 18.2 12.4 0.0 0.0   1.0 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 22.8 23.2 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% 161.4% 169.4% 430.7% 430.7%   Net working capital   0.0 0.0 0.0 0.0 52.7 61.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 131.9% 142.3% 0.0% 0.0%   1.0 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   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