Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

T. Rafn Ejendomme 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% 0.3% 0.3%   Bankruptcy risk   1.5% 1.1% 1.4% 1.1% 1.0% 1.1% 10.2% 10.0%   Credit score (0-100)   78 86 79 83 87 82 24 24   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   6.5 82.5 17.9 76.7 173.2 106.4 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   633 689 769 924 1,190 1,073 0.0 0.0   EBITDA   633 689 769 924 1,144 1,073 0.0 0.0   EBIT   543 591 668 554 761 720 0.0 0.0   Pre-tax profit (PTP)   283.1 389.3 423.7 202.8 535.4 548.3 0.0 0.0   Net earnings   220.6 303.7 330.5 158.1 417.6 422.1 0.0 0.0   Pre-tax profit without non-rec. items   283 389 424 203 535 548 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   9,068 9,819 10,972 11,370 11,772 12,259 0.0 0.0   Shareholders equity total   747 1,050 1,381 1,539 1,957 2,379 2,329 2,329   Interest-bearing liabilities   9,698 9,516 9,028 9,727 9,891 9,504 0.0 0.0   Balance sheet total (assets)   10,616 11,070 10,990 12,014 12,878 13,703 2,329 2,329   Net Debt   8,152 8,447 9,028 9,505 9,222 8,508 -2,329 -2,329     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   633 689 769 924 1,190 1,073 0.0 0.0   Gross profit growth   -22.9% 8.8% 11.5% 20.2% 28.7% -9.8% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   10,616 11,070 10,990 12,014 12,878 13,703 2,329 2,329   Balance sheet change%   10.4% 4.3% -0.7% 9.3% 7.2% 6.4% -83.0% 0.0%   Added value   633.5 689.4 768.9 924.3 1,131.9 1,072.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -54 653 1,053 27 19 135 -12,259 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 (%)   85.7% 85.8% 86.9% 59.9% 64.0% 67.1% 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 %   5.4% 5.5% 6.1% 4.8% 6.1% 5.4% 0.0% 0.0%   ROI %   5.5% 5.5% 6.2% 4.9% 6.3% 5.8% 0.0% 0.0%   ROE %   34.7% 33.8% 27.2% 10.8% 23.9% 19.5% 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 %   7.0% 9.5% 12.6% 12.8% 15.2% 17.4% 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, %   1,286.9% 1,225.3% 1,174.1% 1,028.3% 806.4% 793.1% 0.0% 0.0%   Gearing %   1,298.5% 905.9% 653.7% 632.0% 505.5% 399.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 2.1% 2.6% 3.7% 2.3% 1.8% 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   0.5 0.4 0.0 0.2 0.3 0.4 0.0 0.0   Current Ratio   0.5 0.4 0.0 0.2 0.3 0.4 0.0 0.0   Cash and cash equivalent   1,545.4 1,069.1 0.0 221.7 669.4 995.4 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   -1,373.6 -2,255.2 -2,805.1 -2,500.0 -2,145.4 -2,156.0 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 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0