R-INVEST A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.9% 4.6% 1.0% 1.1% 1.1%  
Credit score (0-100)  90 46 85 85 82  
Credit rating  A BBB A A A  
Credit limit (kDKK)  1,813.7 0.0 828.2 543.6 375.6  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  -384 -61.3 -95.9 -93.2 85.9  
EBITDA  -384 -61.3 -126 -93.2 85.9  
EBIT  -409 -75.8 -126 -93.2 85.9  
Pre-tax profit (PTP)  992.9 -8,653.6 1,138.3 1,880.3 1,695.6  
Net earnings  998.7 -8,711.0 1,113.2 1,875.1 1,667.5  
Pre-tax profit without non-rec. items  993 -8,654 1,138 1,880 1,696  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  195 0.0 0.0 0.0 0.0  
Shareholders equity total  24,517 14,806 15,919 11,794 11,061  
Interest-bearing liabilities  1,087 1,583 1,817 1,724 1,374  
Balance sheet total (assets)  25,717 17,258 17,913 13,663 13,773  

Net Debt  963 1,114 956 1,655 1,318  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -384 -61.3 -95.9 -93.2 85.9  
Gross profit growth  -26.5% 84.0% -56.5% 2.8% 0.0%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  25,717 17,258 17,913 13,663 13,773  
Balance sheet change%  3.8% -32.9% 3.8% -23.7% 0.8%  
Added value  -384.2 -61.3 -125.9 -93.2 85.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  144 -209 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -4.0 -5.0 -5.0 -5.0 1.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  106.5% 123.7% 131.3% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  4.1% -39.9% 6.7% 12.2% 12.9%  
ROI %  4.2% -40.8% 6.9% 12.4% 13.6%  
ROE %  4.1% -44.3% 7.2% 13.5% 14.6%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  95.3% 85.8% 88.9% 86.3% 80.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -250.8% -1,816.8% -759.1% -1,776.0% 1,533.9%  
Gearing %  4.4% 10.7% 11.4% 14.6% 12.4%  
Net interest  0 0 0 0 0  
Financing costs %  7.2% 6.6% 2.3% 2.8% 4.8%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  9.6 4.6 5.5 2.6 1.3  
Current Ratio  9.6 4.6 5.5 2.6 1.3  
Cash and cash equivalent  123.2 469.2 861.1 69.5 56.5  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  10,363.5 8,884.9 8,974.1 2,992.7 692.4  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0