Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Rawze-Baqi ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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% 0.6% 0.6%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 17.3% 14.4% 14.9% 14.7%   Credit score (0-100)   0 0 0 0 9 14 14 14   Credit rating   N/A N/A N/A N/A BB BB 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 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 400 35 35 35   Gross profit   0.0 0.0 0.0 0.0 386 24.6 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 386 24.6 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 386 24.6 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 -650.0 -55.6 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 -645.0 -52.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 -650 -55.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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   0.0 0.0 0.0 0.0 -605 -658 -698 -698   Interest-bearing liabilities   0.0 0.0 0.0 0.0 206 366 698 698   Balance sheet total (assets)   0.0 0.0 0.0 0.0 1,084 364 0.0 0.0   Net Debt   0.0 0.0 0.0 0.0 201 360 698 698     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 400 35 35 35   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -91.4% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 386 24.6 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -93.6% -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)   0 0 0 0 1,084 364 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% -66.4% -100.0% 0.0%   Added value   0.0 0.0 0.0 0.0 386.0 24.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 96.5% 71.1% 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 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 96.5% 71.1% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 96.5% 71.1% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -161.3% -153.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% -161.3% -153.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -162.5% -160.8% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 23.1% 1.8% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 189.3% 8.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% -59.5% -7.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% -35.8% -64.4% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 422.3% 2,957.1% 2,018.9% 2,018.9%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 421.0% 2,939.0% 2,018.9% 2,018.9%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 52.1% 1,466.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% -34.0% -55.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 1,009.7% 28.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.6 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.6 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 5.0 6.3 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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 0.0 208.6 273.8 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 238.0% 1,054.0% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 0.0 -737.0 -657.6 -348.8 -348.8   Net working capital %   0.0% 0.0% 0.0% 0.0% -184.3% -1,903.1% -1,009.4% -1,009.4%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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