Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RSV Randers ApS

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% 1.5% 1.5%   Bankruptcy risk   14.0% 8.9% 13.7% 13.8% 9.2% 11.3% 15.2% 15.0%   Credit score (0-100)   17 29 16 15 26 16 2 2   Credit rating   B B B B B B B B   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   1,920 2,418 2,359 2,501 2,758 3,161 0.0 0.0   EBITDA   -388 268 -5.0 112 473 215 0.0 0.0   EBIT   -428 222 -35.6 81.5 428 117 0.0 0.0   Pre-tax profit (PTP)   -500.0 138.8 -116.6 4.4 368.7 14.1 0.0 0.0   Net earnings   -500.0 138.8 -91.6 79.4 433.7 14.1 0.0 0.0   Pre-tax profit without non-rec. items   -500 139 -117 4.4 369 14.1 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   103 72.5 41.9 177 133 247 0.0 0.0   Shareholders equity total   -2,548 -2,409 -2,500 -2,421 -1,987 -1,973 -2,023 -2,023   Interest-bearing liabilities   507 789 624 514 458 443 2,023 2,023   Balance sheet total (assets)   465 912 1,664 1,491 1,587 1,357 0.0 0.0   Net Debt   494 326 -446 -74.4 -411 -31.8 2,023 2,023     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   1,920 2,418 2,359 2,501 2,758 3,161 0.0 0.0   Gross profit growth   300.6% 25.9% -2.4% 6.0% 10.3% 14.6% -100.0% 0.0%   Employees   4 4 4 4 4 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   465 912 1,664 1,491 1,587 1,357 0 0   Balance sheet change%   39.4% 96.3% 82.4% -10.4% 6.5% -14.5% -100.0% 0.0%   Added value   -388.5 267.5 -5.0 112.2 458.6 214.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -70 -76 -61 105 -89 16 -247 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 1.0 2.0 3.0 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 (%)   -22.3% 9.2% -1.5% 3.3% 15.5% 3.7% 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 %   -15.9% 7.0% -1.0% 2.0% 11.4% 3.5% 0.0% 0.0%   ROI %   -18.8% 8.4% -1.3% 3.3% 19.2% 5.6% 0.0% 0.0%   ROE %   -125.3% 20.2% -7.1% 5.0% 28.2% 1.0% 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 %   -84.6% -72.5% -60.0% -61.9% -55.6% -59.3% -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, %   -127.1% 122.0% 8,879.5% -66.3% -86.9% -14.8% 0.0% 0.0%   Gearing %   -19.9% -32.7% -24.9% -21.2% -23.1% -22.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.6% 12.9% 11.5% 13.6% 12.2% 23.6% 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   0.3 0.5 0.7 0.5 0.7 0.5 0.0 0.0   Current Ratio   0.3 0.5 0.7 0.5 0.7 0.5 0.0 0.0   Cash and cash equivalent   13.5 462.5 1,069.2 587.9 869.0 474.4 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   -630.9 -695.2 -605.6 -1,010.7 -615.8 -865.2 -1,011.6 -1,011.6   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   -97 67 -1 28 115 107 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -97 67 -1 28 118 107 0 0   EBIT / employee   -107 56 -9 20 107 58 0 0   Net earnings / employee   -125 35 -23 20 108 7 0 0