Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RAMM Landbrug K/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% 0.3% 0.3%   Bankruptcy risk   0.8% 0.8% 0.7% 0.7% 0.7% 0.6% 14.5% 14.5%   Credit score (0-100)   92 93 94 93 94 95 15 15   Credit rating   A AA AA AA AA AA BB BB   Credit limit (kDKK)   2,702.3 2,879.2 3,080.8 3,042.8 3,094.0 3,277.4 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   860 702 843 870 860 1,066 0.0 0.0   EBITDA   860 702 843 870 860 1,066 0.0 0.0   EBIT   812 654 795 822 812 1,061 0.0 0.0   Pre-tax profit (PTP)   812.4 653.3 793.5 816.5 808.5 1,060.6 0.0 0.0   Net earnings   812.4 653.3 793.5 816.5 808.5 1,060.6 0.0 0.0   Pre-tax profit without non-rec. items   812 653 794 816 808 1,061 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   35,106 35,116 35,111 35,106 35,101 35,096 0.0 0.0   Shareholders equity total   33,600 33,600 33,600 33,600 33,600 33,600 0.0 0.0   Interest-bearing liabilities   1,670 1,338 1,574 1,582 1,800 1,979 0.0 0.0   Balance sheet total (assets)   35,354 35,316 35,471 35,332 35,553 35,837 0.0 0.0   Net Debt   1,592 1,271 1,421 1,399 1,348 1,340 0.0 0.0     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   860 702 843 870 860 1,066 0.0 0.0   Gross profit growth   22.6% -18.4% 20.1% 3.3% -1.2% 24.0% -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)   35,354 35,316 35,471 35,332 35,553 35,837 0 0   Balance sheet change%   0.1% -0.1% 0.4% -0.4% 0.6% 0.8% -100.0% 0.0%   Added value   860.2 701.8 842.6 870.3 859.9 1,065.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -230 -80 -96 -96 -96 -10 -35,096 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   94.4% 93.2% 94.3% 94.5% 94.4% 99.5% 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 %   2.3% 1.9% 2.2% 2.3% 2.3% 3.0% 0.0% 0.0%   ROI %   2.3% 1.9% 2.3% 2.3% 2.3% 3.0% 0.0% 0.0%   ROE %   2.4% 1.9% 2.4% 2.4% 2.4% 3.2% 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 %   95.0% 95.1% 94.7% 95.1% 94.5% 93.8% 0.0% 0.0%   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, %   185.1% 181.1% 168.7% 160.8% 156.8% 125.7% 0.0% 0.0%   Gearing %   5.0% 4.0% 4.7% 4.7% 5.4% 5.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.1% 0.4% 0.2% 0.0% 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   0.0 0.0 0.1 0.1 0.2 0.3 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.1 0.2 0.3 0.0 0.0   Cash and cash equivalent   77.5 67.1 152.9 182.9 452.1 639.2 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   -1,676.5 -1,644.6 -1,596.8 -1,548.9 -1,501.0 -1,495.8 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   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