Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RN SERVICE & ANLÆG 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 N/A 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   6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1%   Bankruptcy risk   0.0% 4.7% 2.8% 2.1% 0.9% 1.1% 10.6% 10.3%   Credit score (0-100)   0 47 59 66 89 82 23 24   Credit rating   N/A BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 167.0 65.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 525 879 1,243 1,953 1,586 0.0 0.0   EBITDA   0.0 61.4 352 735 769 471 0.0 0.0   EBIT   0.0 39.4 326 699 687 319 0.0 0.0   Pre-tax profit (PTP)   0.0 30.5 325.5 696.5 684.5 318.3 0.0 0.0   Net earnings   0.0 23.0 251.6 541.0 516.3 246.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 30.5 325 697 685 318 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 60.0 86.5 126 349 784 0.0 0.0   Shareholders equity total   0.0 60.5 312 682 1,198 1,444 1,294 1,294   Interest-bearing liabilities   0.0 118 4.3 38.3 7.2 2.4 0.0 0.0   Balance sheet total (assets)   0.0 368 629 1,153 1,692 1,693 1,294 1,294   Net Debt   0.0 -65.0 -378 -566 -703 -437 -1,294 -1,294     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 525 879 1,243 1,953 1,586 0.0 0.0   Gross profit growth   0.0% 0.0% 67.6% 41.3% 57.2% -18.8% -100.0% 0.0%   Employees   0 0 0 1 1 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 200.0% -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)   0 368 629 1,153 1,692 1,693 1,294 1,294   Balance sheet change%   0.0% 0.0% 71.0% 83.3% 46.8% 0.1% -23.6% 0.0%   Added value   0.0 61.4 351.5 734.9 723.1 470.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 38 1 3 142 283 -784 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 7.5% 37.0% 56.3% 35.2% 20.1% 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 %   0.0% 10.7% 65.4% 78.5% 48.3% 18.9% 0.0% 0.0%   ROI %   0.0% 21.6% 127.9% 133.2% 71.1% 23.8% 0.0% 0.0%   ROE %   0.0% 38.0% 135.0% 108.9% 54.9% 18.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 16.5% 49.6% 59.1% 70.8% 85.3% 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, %   0.0% -105.8% -107.5% -77.0% -91.5% -92.8% 0.0% 0.0%   Gearing %   0.0% 195.3% 1.4% 5.6% 0.6% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 15.0% 0.9% 11.7% 13.7% 29.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 1.4 1.7 2.2 2.7 3.8 0.0 0.0   Current Ratio   0.0 1.4 1.7 2.2 2.7 3.8 0.0 0.0   Cash and cash equivalent   0.0 183.2 382.1 603.9 710.5 439.3 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 92.4 227.9 549.2 807.3 634.8 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 N/A 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 0 0 735 723 157 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 735 769 157 0 0   EBIT / employee   0 0 0 699 687 106 0 0   Net earnings / employee   0 0 0 541 516 82 0 0