Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ringsted Kloak og Anlæg ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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% 0.0% 4.3% 2.2% 2.3% 1.3% 12.3% 12.1%   Credit score (0-100)   0 0 48 64 64 76 4 4   Credit rating   N/A N/A BB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.1 0.1 89.9 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 N/A 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   0.0 0.0 707 3,057 4,120 5,759 0.0 0.0   EBITDA   0.0 0.0 386 995 729 2,201 0.0 0.0   EBIT   0.0 0.0 328 877 594 2,057 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 315.1 848.8 564.2 2,081.1 0.0 0.0   Net earnings   0.0 0.0 245.7 683.9 440.9 1,621.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 315 849 564 2,081 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 402 471 396 277 0.0 0.0   Shareholders equity total   0.0 0.0 286 970 1,411 3,032 1,492 1,492   Interest-bearing liabilities   0.0 0.0 566 594 83.8 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 1,779 3,550 4,074 5,923 1,492 1,492   Net Debt   0.0 0.0 -651 -210 -2,045 -1,715 -1,492 -1,492     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 707 3,057 4,120 5,759 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 332.5% 34.8% 39.8% -100.0% 0.0%   Employees   0 0 4 4 7 7 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 75.0% 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)   0 0 1,779 3,550 4,074 5,923 1,492 1,492   Balance sheet change%   0.0% 0.0% 0.0% 99.6% 14.8% 45.4% -74.8% 0.0%   Added value   0.0 0.0 386.2 995.4 712.4 2,200.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 343 -49 -209 -263 -277 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 46.4% 28.7% 14.4% 35.7% 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 %   0.0% 0.0% 18.4% 32.9% 15.6% 42.6% 0.0% 0.0%   ROI %   0.0% 0.0% 41.3% 69.3% 36.7% 91.0% 0.0% 0.0%   ROE %   0.0% 0.0% 86.0% 109.0% 37.0% 73.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 14.5% 26.9% 31.4% 50.4% 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% 0.0% -168.6% -21.1% -280.7% -77.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 198.0% 61.2% 5.9% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.5% 4.8% 8.8% 116.3% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 1.0 1.3 1.6 2.1 0.0 0.0   Current Ratio   0.0 0.0 1.0 1.3 1.6 2.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,217.0 803.9 2,129.2 1,714.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 22.5 722.6 1,355.2 2,925.9 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 N/A 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 0 97 249 102 314 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 97 249 104 314 0 0   EBIT / employee   0 0 82 219 85 294 0 0   Net earnings / employee   0 0 61 171 63 232 0 0