Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RETROVILLA ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.7% 4.0% 3.5% 3.7% 4.1% 4.4% 11.6% 11.4%   Credit score (0-100)   37 49 51 51 48 47 21 21   Credit rating   BBB BBB BBB BBB BBB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   377 1,484 1,699 1,468 1,609 1,081 0.0 0.0   EBITDA   -243 723 1,012 498 814 420 0.0 0.0   EBIT   -246 723 1,012 498 814 420 0.0 0.0   Pre-tax profit (PTP)   -279.1 694.1 990.0 516.7 1,016.8 891.8 0.0 0.0   Net earnings   -218.0 540.6 771.8 401.6 792.4 695.4 0.0 0.0   Pre-tax profit without non-rec. items   -279 694 990 517 1,017 892 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   723 1,263 2,035 1,348 3,169 3,535 3,342 3,342   Interest-bearing liabilities   308 524 0.0 0.0 52.9 257 0.0 0.0   Balance sheet total (assets)   1,473 2,413 2,567 1,815 3,758 4,205 3,342 3,342   Net Debt   -377 -1,276 -878 -610 -3,420 -3,947 -3,342 -3,342     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   377 1,484 1,699 1,468 1,609 1,081 0.0 0.0   Gross profit growth   -65.8% 293.2% 14.5% -13.6% 9.6% -32.8% -100.0% 0.0%   Employees   2 2 2 1 1 1 0 0   Employee growth %   -33.3% 0.0% 0.0% -50.0% 0.0% 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)   1,473 2,413 2,567 1,815 3,758 4,205 3,342 3,342   Balance sheet change%   -17.4% 63.8% 6.4% -29.3% 107.0% 11.9% -20.5% 0.0%   Added value   -243.4 723.1 1,011.8 497.9 813.7 420.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5 0 0 0 0 0 0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -65.2% 48.7% 59.6% 33.9% 50.6% 38.9% 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 %   -15.1% 37.2% 40.8% 24.1% 36.6% 23.0% 0.0% 0.0%   ROI %   -21.7% 51.3% 53.1% 31.2% 44.7% 26.1% 0.0% 0.0%   ROE %   -23.4% 54.4% 46.8% 23.7% 35.1% 20.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   49.1% 52.4% 79.3% 74.2% 84.3% 84.1% 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, %   154.8% -176.4% -86.8% -122.5% -420.3% -939.9% 0.0% 0.0%   Gearing %   42.6% 41.5% 0.0% 0.0% 1.7% 7.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.2% 7.0% 9.8% 0.0% 13.2% 14.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.6 1.7 4.4 3.8 6.4 6.3 0.0 0.0   Current Ratio   1.9 2.1 4.8 3.8 6.4 6.3 0.0 0.0   Cash and cash equivalent   684.9 1,800.1 878.0 609.9 3,472.9 4,204.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   692.8 1,232.5 2,003.8 1,315.3 1,728.6 633.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -122 362 506 498 814 420 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -122 362 506 498 814 420 0 0   EBIT / employee   -123 362 506 498 814 420 0 0   Net earnings / employee   -109 270 386 402 792 695 0 0