Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RM Ejendomme 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 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% 0.4% 0.4%   Bankruptcy risk   2.8% 1.9% 1.6% 1.7% 1.8% 1.7% 11.2% 11.0%   Credit score (0-100)   61 71 75 71 70 72 22 22   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   -0.0 0.1 4.1 0.9 0.5 1.8 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   372 446 1,478 535 539 483 0.0 0.0   EBITDA   372 446 1,478 535 539 483 0.0 0.0   EBIT   278 347 1,372 429 433 377 0.0 0.0   Pre-tax profit (PTP)   6.4 90.9 1,128.6 231.1 248.0 189.5 0.0 0.0   Net earnings   2.1 70.2 878.5 177.7 192.7 147.6 0.0 0.0   Pre-tax profit without non-rec. items   6.4 90.9 1,129 231 248 189 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   4,807 5,429 5,518 5,430 5,325 5,218 0.0 0.0   Shareholders equity total   -295 -225 653 870 1,063 1,210 1,170 1,170   Interest-bearing liabilities   5,133 6,518 4,507 4,349 4,076 3,877 0.0 0.0   Balance sheet total (assets)   4,997 6,493 5,588 5,513 5,456 5,355 1,170 1,170   Net Debt   5,059 5,552 4,495 4,349 4,051 3,877 -1,170 -1,170     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   372 446 1,478 535 539 483 0.0 0.0   Gross profit growth   48.1% 19.9% 231.2% -63.8% 0.6% -10.3% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   4,997 6,493 5,588 5,513 5,456 5,355 1,170 1,170   Balance sheet change%   5.8% 29.9% -13.9% -1.3% -1.0% -1.9% -78.1% 0.0%   Added value   372.0 446.3 1,478.1 535.1 538.6 483.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   116 523 -17 -193 -211 -213 -5,218 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   74.7% 77.8% 92.8% 80.2% 80.4% 77.9% 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 %   5.4% 5.8% 22.3% 7.7% 7.9% 7.0% 0.0% 0.0%   ROI %   5.5% 6.0% 23.5% 8.3% 8.4% 7.4% 0.0% 0.0%   ROE %   0.0% 1.2% 24.6% 23.3% 19.9% 13.0% 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 %   -5.6% -3.4% 11.7% 15.8% 19.5% 22.6% 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, %   1,359.7% 1,244.2% 304.1% 812.8% 752.2% 802.1% 0.0% 0.0%   Gearing %   -1,737.5% -2,893.4% 689.9% 500.0% 383.6% 320.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 4.4% 4.4% 4.5% 4.4% 4.7% 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   0.1 0.4 0.1 0.1 0.2 0.2 0.0 0.0   Current Ratio   0.1 0.4 0.1 0.1 0.2 0.2 0.0 0.0   Cash and cash equivalent   74.4 965.2 11.3 0.0 25.0 0.0 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   -1,129.0 -1,808.9 -605.7 -497.9 -401.9 -430.6 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 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   0 446 1,478 535 539 483 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 446 1,478 535 539 483 0 0   EBIT / employee   0 347 1,372 429 433 377 0 0   Net earnings / employee   0 70 878 178 193 148 0 0