Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Raketfart 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  2018 2019/6 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   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   8.9% 6.9% 7.8% 8.8% 7.9% 6.8% 16.8% 16.8%   Credit score (0-100)   29 36 31 27 30 34 10 10   Credit rating   BB BBB BB BB BB 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)  2018 2019/6 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   172 324 520 529 558 568 0.0 0.0   EBITDA   125 -8.3 19.5 20.9 50.8 -12.2 0.0 0.0   EBIT   125 -8.3 19.5 20.9 50.8 -12.2 0.0 0.0   Pre-tax profit (PTP)   125.4 -8.6 18.7 18.6 50.7 -12.0 0.0 0.0   Net earnings   96.6 -8.6 16.4 14.2 38.9 -12.0 0.0 0.0   Pre-tax profit without non-rec. items   125 -8.6 18.7 18.6 50.7 -12.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 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 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   147 43.0 59.4 73.6 117 105 55.1 55.1   Interest-bearing liabilities   0.0 7.3 10.8 21.7 17.1 17.1 0.0 0.0   Balance sheet total (assets)   225 110 206 179 208 221 55.1 55.1   Net Debt   -173 -44.6 -71.7 -62.6 -29.4 -94.5 -55.1 -55.1     See the entire balance sheet 1000.0 Volume  2018 2019/6 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   172 324 520 529 558 568 0.0 0.0   Gross profit growth   0.0% 87.6% 60.6% 1.7% 5.5% 1.8% -100.0% 0.0%   Employees   0 1 1 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   225 110 206 179 208 221 55 55   Balance sheet change%   0.0% -50.9% 86.4% -12.9% 16.2% 6.1% -75.1% 0.0%   Added value   125.4 -8.3 19.5 20.9 50.8 -12.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 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 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 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 (%)   72.7% -2.6% 3.7% 4.0% 9.1% -2.1% 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 %   55.8% -4.9% 12.3% 10.9% 26.2% -5.6% 0.0% 0.0%   ROI %   85.6% -8.4% 32.3% 25.3% 44.3% -9.4% 0.0% 0.0%   ROE %   65.9% -9.1% 32.1% 21.3% 40.8% -10.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   65.2% 38.9% 28.9% 41.1% 56.2% 47.6% 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, %   -138.1% 540.7% -368.1% -299.2% -57.9% 774.6% 0.0% 0.0%   Gearing %   0.0% 17.0% 18.2% 29.5% 14.6% 16.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 10.2% 8.9% 14.2% 0.8% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.9 1.6 1.4 1.6 2.2 1.8 0.0 0.0   Current Ratio   2.9 1.6 1.4 1.6 2.2 1.8 0.0 0.0   Cash and cash equivalent   173.3 51.9 82.5 84.3 46.5 111.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 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   146.6 43.0 59.4 63.1 106.6 94.6 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 2019/6 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 -8 19 0 0 -12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -8 19 0 0 -12 0 0   EBIT / employee   0 -8 19 0 0 -12 0 0   Net earnings / employee   0 -9 16 0 0 -12 0 0