Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Rhino System A/S

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% 1.9% 1.9%   Bankruptcy risk   0.7% 0.6% 0.6% 0.6% 0.5% 0.6% 11.1% 10.9%   Credit score (0-100)   96 97 97 95 98 98 5 5   Credit rating   A A A A AA A B B   Credit limit (kDKK)   1,066.9 1,245.9 1,557.9 1,886.9 2,066.9 2,035.8 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   4,949 5,082 5,398 7,970 9,139 8,752 0.0 0.0   EBITDA   3,425 3,130 3,639 5,775 6,499 5,933 0.0 0.0   EBIT   2,618 2,113 2,980 4,779 5,465 4,703 0.0 0.0   Pre-tax profit (PTP)   2,537.7 2,014.4 2,884.7 4,699.1 5,337.9 4,486.4 0.0 0.0   Net earnings   1,975.6 1,568.2 2,247.3 3,664.2 4,158.4 3,498.2 0.0 0.0   Pre-tax profit without non-rec. items   2,538 2,014 2,885 4,699 5,338 4,486 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   10,602 11,711 13,619 13,987 16,027 14,943 0.0 0.0   Shareholders equity total   9,187 10,647 12,783 14,448 15,106 14,604 11,104 11,104   Interest-bearing liabilities   3,452 3,672 3,259 1,514 4,667 4,539 0.0 0.0   Balance sheet total (assets)   13,496 15,371 18,151 20,444 22,758 22,648 11,104 11,104   Net Debt   2,980 2,743 1,183 -2,290 1,093 -454 -11,104 -11,104     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   4,949 5,082 5,398 7,970 9,139 8,752 0.0 0.0   Gross profit growth   15.6% 2.7% 6.2% 47.6% 14.7% -4.2% -100.0% 0.0%   Employees   4 4 4 4 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 25.0% 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)   13,496 15,371 18,151 20,444 22,758 22,648 11,104 11,104   Balance sheet change%   8.4% 13.9% 18.1% 12.6% 11.3% -0.5% -51.0% 0.0%   Added value   3,424.5 3,130.3 3,639.0 5,775.2 6,461.2 5,932.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,106 -948 1,250 -629 1,006 -2,314 -14,943 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   52.9% 41.6% 55.2% 60.0% 59.8% 53.7% 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 %   20.2% 14.7% 17.8% 24.8% 25.3% 20.8% 0.0% 0.0%   ROI %   23.9% 15.3% 19.0% 28.6% 29.2% 23.1% 0.0% 0.0%   ROE %   22.9% 15.8% 19.2% 26.9% 28.1% 23.5% 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 %   68.1% 69.3% 70.4% 71.9% 67.5% 65.7% 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, %   87.0% 87.6% 32.5% -39.7% 16.8% -7.7% 0.0% 0.0%   Gearing %   37.6% 34.5% 25.5% 10.5% 30.9% 31.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 2.8% 2.8% 3.4% 4.1% 4.9% 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   1.1 1.8 1.4 1.0 0.8 0.9 0.0 0.0   Current Ratio   2.3 2.9 2.0 1.2 1.0 1.1 0.0 0.0   Cash and cash equivalent   471.6 929.1 2,076.5 3,804.0 3,573.8 4,993.1 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   1,449.3 2,376.5 2,209.6 1,162.2 -29.9 570.3 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   856 783 910 1,444 1,292 1,187 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   856 783 910 1,444 1,300 1,187 0 0   EBIT / employee   655 528 745 1,195 1,093 941 0 0   Net earnings / employee   494 392 562 916 832 700 0 0