Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Raunow Production & Consulting ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 N/A 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   2.8% 2.8% 2.8% 2.8% 2.8% 2.8% 2.8% 2.8%   Bankruptcy risk   0.0% 6.7% 12.8% 1.8% 2.8% 1.3% 15.2% 14.9%   Credit score (0-100)   0 37 18 71 59 80 2 2   Credit rating   N/A BB B BBB BB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 1.4 0.0 30.0 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 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   0.0 97.4 1,554 2,343 2,520 3,255 0.0 0.0   EBITDA   0.0 97.4 -152 1,127 390 427 0.0 0.0   EBIT   0.0 88.1 -161 1,102 381 418 0.0 0.0   Pre-tax profit (PTP)   0.0 87.2 -164.3 1,096.6 377.3 417.2 0.0 0.0   Net earnings   0.0 68.0 -162.3 888.0 295.8 323.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 87.2 -164 1,097 377 417 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 37.1 27.9 18.6 0.0 0.0   Shareholders equity total   0.0 118 -109 779 355 678 578 578   Interest-bearing liabilities   0.0 0.0 0.3 207 60.0 60.0 0.0 0.0   Balance sheet total (assets)   0.0 190 283 1,538 1,236 1,585 578 578   Net Debt   0.0 -134 -236 -827 -1,048 -681 -578 -578     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 97.4 1,554 2,343 2,520 3,255 0.0 0.0   Gross profit growth   0.0% 0.0% 1,495.4% 50.8% 7.5% 29.2% -100.0% 0.0%   Employees   0 0 0 1 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 50.0% -100.0% 0.0%   Employee expenses   0.0 0.0 -1,705.4 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 190 283 1,538 1,236 1,585 578 578   Balance sheet change%   0.0% 0.0% 48.6% 444.4% -19.7% 28.2% -63.5% 0.0%   Added value   0.0 97.4 1,553.8 1,127.2 406.3 427.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 46 -19 -35 -19 -19 -19 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 90.5% -10.4% 47.0% 15.1% 12.8% 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 %   0.0% 46.3% -55.3% 114.2% 27.5% 29.7% 0.0% 0.0%   ROI %   0.0% 74.7% -271.9% 223.0% 54.3% 72.6% 0.0% 0.0%   ROE %   0.0% 57.6% -81.0% 167.3% 52.2% 62.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 62.1% -27.9% 50.6% 28.7% 42.8% 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, %   0.0% -138.0% 155.5% -73.3% -268.5% -159.4% 0.0% 0.0%   Gearing %   0.0% 0.0% -0.3% 26.6% 16.9% 8.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1,957.1% 5.0% 2.7% 2.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 1.9 0.6 1.9 1.3 1.7 0.0 0.0   Current Ratio   0.0 1.9 0.6 1.9 1.3 1.7 0.0 0.0   Cash and cash equivalent   0.0 134.4 236.1 1,033.4 1,107.7 740.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 62.3 -155.7 696.3 279.3 609.3 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 N/A 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   0 0 0 1,127 203 142 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 1,127 195 142 0 0   EBIT / employee   0 0 0 1,102 190 139 0 0   Net earnings / employee   0 0 0 888 148 108 0 0