Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RYON GREGERSEN TØMRER- OG SNEDKERFORRETNING 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   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   1.6% 1.3% 1.1% 1.3% 1.1% 1.1% 9.7% 9.5%   Credit score (0-100)   77 82 85 79 84 82 25 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   8.7 62.8 184.0 58.9 171.1 103.5 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   1,057 1,465 1,457 1,235 1,947 1,579 0.0 0.0   EBITDA   24.0 148 184 187 424 336 0.0 0.0   EBIT   -57.2 72.2 57.9 57.3 337 248 0.0 0.0   Pre-tax profit (PTP)   -31.1 71.2 182.3 -100.2 342.8 259.3 0.0 0.0   Net earnings   -24.2 55.6 144.0 -76.9 270.1 203.0 0.0 0.0   Pre-tax profit without non-rec. items   -31.1 71.2 182 -100 343 259 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   1,213 1,138 1,196 1,150 1,064 975 0.0 0.0   Shareholders equity total   3,318 3,373 3,518 3,343 3,544 2,393 1,893 1,893   Interest-bearing liabilities   184 88.2 29.4 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,976 4,175 4,171 3,871 4,151 2,880 1,893 1,893   Net Debt   -1,813 -2,160 -2,234 -1,847 -647 -277 -1,893 -1,893     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   1,057 1,465 1,457 1,235 1,947 1,579 0.0 0.0   Gross profit growth   -20.2% 38.6% -0.5% -15.3% 57.7% -18.9% -100.0% 0.0%   Employees   4 5 4 3 4 4 0 0   Employee growth %   0.0% 25.0% -20.0% -25.0% 33.3% 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)   3,976 4,175 4,171 3,871 4,151 2,880 1,893 1,893   Balance sheet change%   -5.0% 5.0% -0.1% -7.2% 7.2% -30.6% -34.3% 0.0%   Added value   24.0 147.8 183.9 186.7 466.6 336.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -142 -151 -68 -175 -173 -177 -975 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 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 (%)   -5.4% 4.9% 4.0% 4.6% 17.3% 15.7% 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 %   -0.6% 1.8% 4.4% 1.6% 8.9% 7.4% 0.0% 0.0%   ROI %   -0.7% 2.1% 5.2% 1.8% 10.3% 8.5% 0.0% 0.0%   ROE %   -0.7% 1.7% 4.2% -2.2% 7.8% 6.8% 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 %   83.4% 80.8% 84.3% 88.6% 85.4% 83.1% 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, %   -7,544.4% -1,461.2% -1,214.4% -989.2% -152.6% -82.4% 0.0% 0.0%   Gearing %   5.5% 2.6% 0.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 2.2% 5.4% 1,107.8% 0.0% 0.0% 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   4.6 4.1 5.1 6.0 5.3 4.4 0.0 0.0   Current Ratio   4.8 4.4 5.3 5.2 5.6 4.7 0.0 0.0   Cash and cash equivalent   1,997.3 2,248.3 2,263.2 1,846.6 646.8 277.1 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   488.5 715.8 426.8 546.5 2,534.5 1,500.1 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   6 30 46 62 117 84 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   6 30 46 62 106 84 0 0   EBIT / employee   -14 14 14 19 84 62 0 0   Net earnings / employee   -6 11 36 -26 68 51 0 0