Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Raunstrup Byggeri A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2020/6 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.3% 0.0% 3.2% 3.4% 1.8% 3.0% 7.8% 7.7%   Credit score (0-100)   49 0 54 53 70 57 31 32   Credit rating   BBB N/A BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 1,224.5 0.0 0.0 16.8 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2020/6 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,440 0.0 7,806 18,307 18,465 10,836 0.0 0.0   EBITDA   514 0.0 3,255 11,021 10,749 3,905 0.0 0.0   EBIT   514 0.0 3,255 11,021 10,749 3,905 0.0 0.0   Pre-tax profit (PTP)   920.9 0.0 3,465.6 10,965.6 11,060.2 4,242.1 0.0 0.0   Net earnings   716.9 0.0 2,701.7 8,549.7 8,622.7 3,305.0 0.0 0.0   Pre-tax profit without non-rec. items   921 0.0 3,466 10,966 11,060 4,242 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/6 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   9.0 0.0 30.8 150 88.4 35.5 0.0 0.0   Shareholders equity total   8,624 8,624 11,326 19,876 28,498 31,803 27,856 27,856   Interest-bearing liabilities   42.8 0.0 107 7,381 234 1,252 0.0 0.0   Balance sheet total (assets)   26,988 6,961 31,591 68,595 61,739 69,810 27,856 27,856   Net Debt   -6,919 -6,961 -12,176 -4,903 234 1,252 -27,856 -27,856     See the entire balance sheet 1000.0 Volume  2019 2020/6 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   6,440 0.0 7,806 18,307 18,465 10,836 0.0 0.0   Gross profit growth   -30.5% -100.0% 0.0% 134.5% 0.9% -41.3% -100.0% 0.0%   Employees   23 0 26 33 31 27 0 0   Employee growth %   0.0% -100.0% 0.0% 26.9% -6.1% -12.9% -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)   26,988 6,961 31,591 68,595 61,739 69,810 27,856 27,856   Balance sheet change%   -47.1% -74.2% 353.8% 117.1% -10.0% 13.1% -60.1% 0.0%   Added value   514.5 0.0 3,255.3 11,021.5 10,748.6 3,904.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -87 -9 31 119 -61 -53 -35 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2020/6 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   8.0% 0.0% 41.7% 60.2% 58.2% 36.0% 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 %   2.5% 0.0% 18.4% 22.0% 17.1% 6.6% 0.0% 0.0%   ROI %   7.8% 0.0% 30.4% 43.5% 29.9% 11.3% 0.0% 0.0%   ROE %   8.7% 0.0% 27.1% 54.8% 35.7% 11.0% 0.0% 0.0%   1000.0 Solidity  2019 2020/6 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   32.0% 100.0% 35.9% 29.0% 46.2% 45.6% 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, %   -1,344.8% 0.0% -374.0% -44.5% 2.2% 32.1% 0.0% 0.0%   Gearing %   0.5% 0.0% 0.9% 37.1% 0.8% 3.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   47.1% 0.0% 144.7% 2.0% 1.9% 11.3% 0.0% 0.0%   1000.0 Liquidity  2019 2020/6 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.6 0.0 2.1 1.7 2.9 2.1 0.0 0.0   Current Ratio   1.9 0.0 2.1 1.7 2.9 2.1 0.0 0.0   Cash and cash equivalent   6,961.5 6,961.5 12,283.9 12,283.9 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2020/6 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   12,834.4 6,961.5 16,177.0 27,906.4 40,540.9 36,035.9 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  2019 2020/6 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   22 0 125 334 347 145 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   22 0 125 334 347 145 0 0   EBIT / employee   22 0 125 334 347 145 0 0   Net earnings / employee   31 0 104 259 278 122 0 0