Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RB Montage 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.5% 2.5%   Bankruptcy risk   21.2% 19.3% 6.8% 2.3% 2.0% 0.9% 8.9% 8.9%   Credit score (0-100)   5 7 35 63 68 87 28 28   Credit rating   B B BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 1.0 781.7 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   10.3 5.5 234 5,369 9,509 17,953 0.0 0.0   EBITDA   5.3 5.5 148 1,076 2,361 2,918 0.0 0.0   EBIT   5.3 5.5 148 1,069 2,331 2,724 0.0 0.0   Pre-tax profit (PTP)   1.3 4.1 146.2 1,059.8 2,306.0 2,717.2 0.0 0.0   Net earnings   0.5 3.1 113.9 826.5 1,795.4 2,116.3 0.0 0.0   Pre-tax profit without non-rec. items   1.3 4.1 146 1,060 2,306 2,717 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   0.0 0.0 0.0 52.8 529 1,653 0.0 0.0   Shareholders equity total   232 235 349 1,176 2,971 4,852 4,692 4,692   Interest-bearing liabilities   0.0 0.0 0.0 18.9 34.4 27.2 0.0 0.0   Balance sheet total (assets)   240 262 455 2,731 5,350 9,355 4,692 4,692   Net Debt   -240 -247 -385 -998 -463 -2,946 -4,692 -4,692     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   10.3 5.5 234 5,369 9,509 17,953 0.0 0.0   Gross profit growth   -99.1% -46.2% 4,128.5% 2,195.5% 77.1% 88.8% -100.0% 0.0%   Employees   0 0 1 8 13 27 0 0   Employee growth %   -100.0% 0.0% 0.0% 700.0% 62.5% 107.7% -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)   240 262 455 2,731 5,350 9,355 4,692 4,692   Balance sheet change%   -57.8% 9.2% 73.9% 500.1% 95.9% 74.9% -49.8% 0.0%   Added value   5.3 5.5 148.0 1,076.3 2,337.5 2,917.7 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 0 46 447 930 -1,653 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   51.2% 100.0% 63.3% 19.9% 24.5% 15.2% 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 %   1.3% 2.2% 41.3% 67.1% 57.7% 37.2% 0.0% 0.0%   ROI %   2.3% 2.4% 50.6% 138.4% 109.3% 68.2% 0.0% 0.0%   ROE %   0.2% 1.3% 39.0% 108.4% 86.6% 54.1% 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 %   97.0% 90.0% 76.8% 43.1% 55.5% 51.9% 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, %   -4,557.2% -4,459.6% -259.8% -92.7% -19.6% -101.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 1.6% 1.2% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 100.4% 91.8% 61.2% 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   33.0 10.0 4.3 1.7 2.1 1.6 0.0 0.0   Current Ratio   33.0 10.0 4.3 1.7 2.1 1.6 0.0 0.0   Cash and cash equivalent   239.6 246.7 384.6 1,016.8 497.1 2,973.6 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   232.3 235.4 349.3 1,124.7 2,453.2 2,822.2 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   0 0 148 135 180 108 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 148 135 182 108 0 0   EBIT / employee   0 0 148 134 179 101 0 0   Net earnings / employee   0 0 114 103 138 78 0 0