Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

REFLEKS OLIEOVNE 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 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% 1.5% 1.6%   Bankruptcy risk   1.5% 2.3% 1.0% 1.0% 1.4% 3.1% 12.0% 9.0%   Credit score (0-100)   78 66 87 86 78 56 20 27   Credit rating   A BBB A A A BBB BB BB   Credit limit (kDKK)   14.0 0.0 252.5 282.1 37.7 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   2,148 2,082 2,740 2,973 2,872 2,557 0.0 0.0   EBITDA   209 131 713 826 471 -143 0.0 0.0   EBIT   124 22.1 635 710 378 -255 0.0 0.0   Pre-tax profit (PTP)   112.7 6.9 612.6 680.3 331.9 -267.5 0.0 0.0   Net earnings   86.9 4.2 477.1 529.4 253.4 -214.1 0.0 0.0   Pre-tax profit without non-rec. items   113 6.9 613 680 332 -268 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   1,420 1,354 1,370 1,428 1,422 1,349 0.0 0.0   Shareholders equity total   2,394 2,344 2,766 3,236 3,430 3,156 1,860 1,860   Interest-bearing liabilities   346 259 212 160 109 55.5 0.0 0.0   Balance sheet total (assets)   3,475 3,064 3,746 4,213 4,147 3,735 1,860 1,860   Net Debt   -492 -412 -777 -747 -1,083 -794 -1,860 -1,860     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   2,148 2,082 2,740 2,973 2,872 2,557 0.0 0.0   Gross profit growth   -10.8% -3.1% 31.6% 8.5% -3.4% -11.0% -100.0% 0.0%   Employees   5 5 6 5 6 6 0 0   Employee growth %   0.0% 0.0% 20.0% -16.7% 20.0% 0.0% -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)   3,475 3,064 3,746 4,213 4,147 3,735 1,860 1,860   Balance sheet change%   4.6% -11.8% 22.3% 12.5% -1.6% -9.9% -50.2% 0.0%   Added value   209.4 131.0 713.2 825.6 493.3 -142.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -152 -175 -62 -88 -37 -216 -647 -733   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 -1.0 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 (%)   5.8% 1.1% 23.2% 23.9% 13.2% -10.0% 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 %   4.1% 0.9% 18.7% 17.8% 9.1% -6.2% 0.0% 0.0%   ROI %   4.9% 1.1% 21.7% 21.3% 10.5% -7.1% 0.0% 0.0%   ROE %   3.7% 0.2% 18.7% 17.6% 7.6% -6.5% 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 %   68.9% 76.5% 73.8% 76.8% 82.7% 84.5% 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, %   -235.0% -314.4% -108.9% -90.4% -229.8% 555.7% 0.0% 0.0%   Gearing %   14.4% 11.0% 7.7% 5.0% 3.2% 1.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.5% 7.5% 10.8% 16.1% 35.7% 26.0% 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   1.9 2.6 2.2 2.4 3.2 2.8 0.0 0.0   Current Ratio   3.2 5.4 3.8 4.2 5.9 5.2 0.0 0.0   Cash and cash equivalent   838.0 670.4 988.5 907.1 1,191.7 849.6 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   1,404.9 1,392.0 1,754.4 2,118.2 2,262.4 1,926.6 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   42 26 119 165 82 -24 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   42 26 119 165 79 -24 0 0   EBIT / employee   25 4 106 142 63 -43 0 0   Net earnings / employee   17 1 80 106 42 -36 0 0