Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Rantzau-Bech 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   6.6% 7.8% 11.4% 7.5% 3.9% 4.2% 16.0% 15.7%   Credit score (0-100)   38 33 21 31 50 47 12 12   Credit rating   BBB BB BB BB BBB 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 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   1,533 1,699 2,183 1,980 2,253 2,041 0.0 0.0   EBITDA   -15.4 138 583 221 356 -27.5 0.0 0.0   EBIT   -31.2 117 458 96.1 237 -146 0.0 0.0   Pre-tax profit (PTP)   -33.9 115.1 454.5 88.1 233.8 -151.0 0.0 0.0   Net earnings   -30.5 90.0 349.8 71.6 181.7 -119.3 0.0 0.0   Pre-tax profit without non-rec. items   -33.9 115 454 88.1 234 -151 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   15.8 11.5 481 357 238 119 0.0 0.0   Shareholders equity total   199 181 475 434 501 264 92.2 92.2   Interest-bearing liabilities   3.1 4.0 0.8 12.4 10.2 0.3 0.0 0.0   Balance sheet total (assets)   558 719 1,881 1,165 925 781 92.2 92.2   Net Debt   -230 -484 -336 12.4 -200 -257 -92.2 -92.2     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   1,533 1,699 2,183 1,980 2,253 2,041 0.0 0.0   Gross profit growth   -29.6% 10.9% 28.5% -9.3% 13.8% -9.4% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   558 719 1,881 1,165 925 781 92 92   Balance sheet change%   -25.8% 28.8% 161.8% -38.1% -20.6% -15.5% -88.2% 0.0%   Added value   -15.4 138.3 583.0 220.6 361.6 -27.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -32 -26 345 -249 -238 -238 -119 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 2.0 3.0 4.0 -1.0 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 (%)   -2.0% 6.9% 21.0% 4.9% 10.5% -7.2% 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 %   -4.8% 18.3% 35.3% 6.3% 22.7% -17.1% 0.0% 0.0%   ROI %   -11.6% 60.3% 138.7% 20.8% 49.5% -37.7% 0.0% 0.0%   ROE %   -11.4% 47.4% 106.6% 15.7% 38.9% -31.2% 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 %   35.6% 25.2% 25.3% 37.3% 54.2% 33.8% 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, %   1,493.5% -349.9% -57.6% 5.6% -56.1% 935.2% 0.0% 0.0%   Gearing %   1.6% 2.2% 0.2% 2.9% 2.0% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   144.7% 45.8% 163.1% 121.0% 28.2% 90.4% 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   1.5 1.3 1.0 1.1 1.6 1.3 0.0 0.0   Current Ratio   1.5 1.3 1.0 1.1 1.6 1.3 0.0 0.0   Cash and cash equivalent   232.9 488.0 336.3 0.0 209.9 257.1 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   183.1 169.4 -5.7 77.4 263.6 145.3 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   -8 69 291 110 181 -14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -8 69 291 110 178 -14 0 0   EBIT / employee   -16 58 229 48 119 -73 0 0   Net earnings / employee   -15 45 175 36 91 -60 0 0