Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RASI 1 ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.4% 0.4%   Bankruptcy risk   1.6% 1.6% 3.1% 3.2% 4.6% 3.2% 11.0% 11.0%   Credit score (0-100)   76 75 56 54 45 50 22 22   Credit rating   A A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   1.1 0.9 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   176 182 174 0 0 0 0 0   Gross profit   176 182 174 19.7 -109 -18.8 0.0 0.0   EBITDA   176 182 33.5 19.7 -109 -18.8 0.0 0.0   EBIT   176 182 33.5 19.7 -109 -18.8 0.0 0.0   Pre-tax profit (PTP)   161.5 167.8 21.7 7.7 -119.3 -55.4 0.0 0.0   Net earnings   126.0 130.9 16.9 6.0 -93.1 -43.2 0.0 0.0   Pre-tax profit without non-rec. items   161 168 21.7 7.7 -119 -55.4 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   1,766 1,766 1,766 2,623 2,623 2,623 0.0 0.0   Shareholders equity total   562 468 485 491 398 355 230 230   Interest-bearing liabilities   1,299 1,217 1,082 1,845 2,079 2,168 0.0 0.0   Balance sheet total (assets)   1,999 1,823 1,837 2,637 2,672 2,697 230 230   Net Debt   1,295 1,164 1,015 1,835 2,060 2,136 -230 -230     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   176 182 174 0 0 0 0 0   Net sales growth   0.4% 3.5% -4.5% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   176 182 174 19.7 -109 -18.8 0.0 0.0   Gross profit growth   0.4% 3.5% -4.5% -88.7% 0.0% 82.8% 0.0% 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)   1,999 1,823 1,837 2,637 2,672 2,697 230 230   Balance sheet change%   2.3% -8.8% 0.8% 43.5% 1.3% 1.0% -91.5% 0.0%   Added value   175.6 181.8 33.5 19.7 -108.8 -18.8 0.0 0.0   Added value %   100.0% 100.0% 19.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 857 0 0 -2,623 0   Net sales trend   2.0 3.0 -1.0 -2.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   100.0% 100.0% 19.3% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   100.0% 100.0% 19.3% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 19.3% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   71.7% 72.0% 9.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   71.7% 72.0% 9.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   91.9% 92.3% 12.5% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   8.9% 9.5% 1.8% 0.9% -4.1% -0.7% 0.0% 0.0%   ROI %   9.5% 10.3% 2.1% 1.0% -4.5% -0.8% 0.0% 0.0%   ROE %   25.2% 25.4% 3.6% 1.2% -20.9% -11.5% 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 %   28.1% 25.7% 26.4% 18.6% 14.9% 13.2% 100.0% 100.0%   Relative indebtedness %   817.7% 745.1% 778.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   815.6% 715.8% 740.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   737.3% 639.8% 3,024.9% 9,315.8% -1,893.1% -11,390.1% 0.0% 0.0%   Gearing %   231.0% 259.9% 223.1% 375.7% 522.2% 610.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 1.1% 1.0% 0.8% 0.5% 1.7% 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   1.7 0.3 0.2 0.0 0.0 0.0 0.0 0.0   Current Ratio   1.7 0.3 0.2 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   3.7 53.2 67.6 9.9 18.8 32.1 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 %   132.4% 31.3% 41.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   95.0 -163.8 -228.7 -1,166.6 -1,346.4 -1,450.4 0.0 0.0   Net working capital %   54.1% -90.1% -131.7% 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   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