Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RCR dairy 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 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% 1.1% 1.1%   Bankruptcy risk   0.0% 1.0% 1.6% 0.9% 1.0% 0.8% 8.8% 8.6%   Credit score (0-100)   0 88 74 88 87 90 28 29   Credit rating   N/A A A A A AA BB BB   Credit limit (kDKK)   0.0 267.9 4.1 290.5 469.4 641.8 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 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   0.0 3,904 2,333 2,570 4,888 3,464 0.0 0.0   EBITDA   0.0 2,780 1,528 1,888 3,851 2,450 0.0 0.0   EBIT   0.0 1,978 351 1,160 3,032 1,890 0.0 0.0   Pre-tax profit (PTP)   0.0 1,401.2 -13.5 814.0 2,710.4 1,361.7 0.0 0.0   Net earnings   0.0 935.7 27.2 673.7 2,168.4 1,031.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 1,401 -13.5 814 2,710 1,362 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 20,274 19,374 19,273 19,829 23,533 0.0 0.0   Shareholders equity total   0.0 1,936 1,963 2,636 4,805 5,837 4,837 4,837   Interest-bearing liabilities   0.0 20,050 19,937 18,935 20,241 19,603 0.0 0.0   Balance sheet total (assets)   0.0 23,527 22,637 22,685 27,097 27,121 4,837 4,837   Net Debt   0.0 18,560 19,512 18,263 17,950 19,107 -4,837 -4,837     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 3,904 2,333 2,570 4,888 3,464 0.0 0.0   Gross profit growth   0.0% 0.0% -40.2% 10.2% 90.2% -29.1% -100.0% 0.0%   Employees   0 0 0 0 0 3 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)   0 23,527 22,637 22,685 27,097 27,121 4,837 4,837   Balance sheet change%   0.0% 0.0% -3.8% 0.2% 19.4% 0.1% -82.2% 0.0%   Added value   0.0 2,779.6 1,529.1 1,705.3 3,576.4 2,451.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 19,508 -2,087 -655 -39 3,142 -23,533 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 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 (%)   0.0% 50.7% 15.0% 45.1% 62.0% 54.6% 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% 8.4% 1.5% 5.2% 12.3% 7.1% 0.0% 0.0%   ROI %   0.0% 8.6% 1.6% 5.2% 12.6% 7.3% 0.0% 0.0%   ROE %   0.0% 48.3% 1.4% 29.3% 58.3% 19.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 8.2% 8.7% 11.6% 17.7% 21.5% 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% 667.7% 1,276.7% 967.3% 466.1% 779.8% 0.0% 0.0%   Gearing %   0.0% 1,035.8% 1,015.7% 718.2% 421.3% 335.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.8% 1.9% 1.8% 1.7% 2.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.6 1.5 1.4 2.4 1.0 0.0 0.0   Current Ratio   0.0 2.5 2.7 2.9 3.1 2.1 0.0 0.0   Cash and cash equivalent   0.0 1,490.2 424.3 672.2 2,290.7 495.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 1,935.5 1,971.1 2,125.9 4,815.3 1,774.5 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 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 0 0 0 817 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 817 0 0   EBIT / employee   0 0 0 0 0 630 0 0   Net earnings / employee   0 0 0 0 0 344 0 0