Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RAMBØLL GRØNLAND 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  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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   1.2% 1.3% 1.7% 2.1% 1.1% 1.4% 6.5% 6.5%   Credit score (0-100)   83 80 71 67 83 78 37 37   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   461.0 272.1 17.0 1.2 935.2 227.5 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   11,938 12,348 12,647 14,605 19,135 20,652 0.0 0.0   EBITDA   1,155 579 267 -176 1,210 3,019 0.0 0.0   EBIT   875 302 -5.0 -484 915 2,745 0.0 0.0   Pre-tax profit (PTP)   1,114.0 269.0 -53.0 -511.0 1,053.0 2,983.0 0.0 0.0   Net earnings   1,073.0 198.0 -44.0 -303.0 785.0 2,232.0 0.0 0.0   Pre-tax profit without non-rec. items   1,114 269 -53.0 -511 1,053 2,983 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   4,671 4,393 4,462 4,155 3,859 3,983 0.0 0.0   Shareholders equity total   12,663 12,861 12,817 12,514 13,299 17,580 8,880 8,880   Interest-bearing liabilities   0.0 0.0 405 2,704 958 316 0.0 0.0   Balance sheet total (assets)   17,871 18,910 19,050 22,112 20,580 23,926 8,880 8,880   Net Debt   -8,875 -9,407 -8,322 -3,931 -7,816 -15,494 -8,880 -8,880     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   11,938 12,348 12,647 14,605 19,135 20,652 0.0 0.0   Gross profit growth   -2.9% 3.4% 2.4% 15.5% 31.0% 7.9% -100.0% 0.0%   Employees   18 18 19 21 23 23 0 0   Employee growth %   0.0% 0.0% 5.6% 10.5% 9.5% 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)   17,871 18,910 19,050 22,112 20,580 23,926 8,880 8,880   Balance sheet change%   -2.0% 5.8% 0.7% 16.1% -6.9% 16.3% -62.9% 0.0%   Added value   1,155.0 579.0 267.0 -176.0 1,223.0 3,019.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -331 -555 -203 -615 -591 -150 -3,983 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 -1.0 -2.0 1.0 2.0 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 (%)   7.3% 2.4% -0.0% -3.3% 4.8% 13.3% 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 %   6.3% 1.6% -0.0% -2.3% 4.8% 13.5% 0.0% 0.0%   ROI %   7.8% 2.1% -0.0% -3.1% 6.4% 17.6% 0.0% 0.0%   ROE %   8.8% 1.6% -0.3% -2.4% 6.1% 14.5% 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 %   72.3% 72.1% 72.1% 62.2% 68.1% 81.4% 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, %   -768.4% -1,624.7% -3,116.9% 2,233.5% -646.0% -513.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 3.2% 21.6% 7.2% 1.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 0.0% 23.7% 2.3% -1.0% 3.1% 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   4.3 4.3 4.1 2.8 3.6 5.4 0.0 0.0   Current Ratio   3.8 3.3 3.0 2.1 2.9 3.3 0.0 0.0   Cash and cash equivalent   8,875.0 9,407.0 8,727.0 6,635.0 8,774.0 15,810.0 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   9,743.0 10,077.0 9,735.0 9,487.0 10,963.0 13,854.0 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   64 32 14 -8 53 131 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   64 32 14 -8 53 131 0 0   EBIT / employee   49 17 -0 -23 40 119 0 0   Net earnings / employee   60 11 -2 -14 34 97 0 0