Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RAM57 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% 0.6% 0.6%   Bankruptcy risk   1.0% 3.5% 0.9% 1.4% 1.4% 1.0% 7.7% 7.7%   Credit score (0-100)   88 54 89 76 78 85 32 32   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   911.8 0.0 3,840.0 281.8 280.2 2,086.7 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   100 32,781 -347 -542 -362 -367 0.0 0.0   EBITDA   100 32,781 -900 -1,351 -1,104 -1,078 0.0 0.0   EBIT   100 32,781 -900 -1,447 -1,204 -1,178 0.0 0.0   Pre-tax profit (PTP)   6,482.0 39,638.2 3,930.1 -445.0 -6,522.4 -15.8 0.0 0.0   Net earnings   6,482.0 39,638.2 3,373.4 -219.4 -5,690.3 -27.2 0.0 0.0   Pre-tax profit without non-rec. items   6,482 39,638 3,930 -445 -6,522 -15.8 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 1,997 1,897 1,797 0.0 0.0   Shareholders equity total   15,267 52,296 41,670 38,651 32,846 32,701 30,454 30,454   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   15,275 52,310 45,843 42,175 34,234 33,054 30,454 30,454   Net Debt   -1,690 -6,680 -29,232 -18,427 -11,343 -10,993 -30,454 -30,454     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   100 32,781 -347 -542 -362 -367 0.0 0.0   Gross profit growth   0.0% 32,680.8% 0.0% -56.1% 33.2% -1.4% 0.0% 0.0%   Employees   1 1 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 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)   15,275 52,310 45,843 42,175 34,234 33,054 30,454 30,454   Balance sheet change%   18.5% 242.5% -12.4% -8.0% -18.8% -3.4% -7.9% 0.0%   Added value   100.0 32,780.8 -899.7 -1,351.1 -1,108.2 -1,077.7 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 1,901 -200 -200 -1,797 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 -4.0 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 (%)   100.0% 100.0% 259.3% 267.1% 332.6% 320.9% 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 %   46.1% 117.3% 9.2% -0.6% -1.8% 0.5% 0.0% 0.0%   ROI %   46.1% 117.3% 9.6% -0.7% -1.9% 0.5% 0.0% 0.0%   ROE %   46.1% 117.3% 7.2% -0.5% -15.9% -0.1% 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 %   99.9% 100.0% 90.9% 91.6% 95.9% 98.9% 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, %   -1,690.0% -20.4% 3,249.2% 1,363.9% 1,027.5% 1,020.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   323.1 3,586.4 7.2 5.4 9.6 34.1 0.0 0.0   Current Ratio   323.1 3,586.4 7.2 5.4 9.6 34.1 0.0 0.0   Cash and cash equivalent   1,690.0 6,679.7 29,231.8 18,427.4 11,343.0 10,993.0 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   2,577.0 48,561.1 21,295.0 8,383.6 8,692.4 9,515.4 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   100 32,781 -450 -676 -554 -539 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   100 32,781 -450 -676 -552 -539 0 0   EBIT / employee   100 32,781 -450 -724 -602 -589 0 0   Net earnings / employee   6,482 39,638 1,687 -110 -2,845 -14 0 0