Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RAS 2021 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 1.2% 1.1% 1.8% 5.7% 3.6% 14.9% 14.6%   Credit score (0-100)   0 84 86 73 41 52 13 14   Credit rating   N/A A A A BBB BBB BB BB   Credit limit (kDKK)   0.0 137.3 342.2 2.4 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 5,884 12,295 8,060 3,745 5,106 0.0 0.0   EBITDA   0.0 1,361 3,439 817 -482 565 0.0 0.0   EBIT   0.0 1,128 3,137 432 -846 206 0.0 0.0   Pre-tax profit (PTP)   0.0 1,121.8 3,121.3 346.0 -958.6 109.6 0.0 0.0   Net earnings   0.0 874.2 2,427.4 264.2 -761.6 83.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 1,122 3,121 346 -959 110 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 351 977 811 607 518 0.0 0.0   Shareholders equity total   0.0 3,415 3,968 2,805 1,738 1,822 322 322   Interest-bearing liabilities   0.0 1,147 43.7 5,951 5,738 4,917 0.0 0.0   Balance sheet total (assets)   0.0 8,239 9,521 12,560 11,245 9,683 322 322   Net Debt   0.0 1,089 -81.4 5,918 5,691 4,883 -260 -260     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 5,884 12,295 8,060 3,745 5,106 0.0 0.0   Gross profit growth   0.0% 0.0% 108.9% -34.4% -53.5% 36.3% -100.0% 0.0%   Employees   0 11 25 21 11 12 0 0   Employee growth %   0.0% 0.0% 127.3% -16.0% -47.6% 9.1% -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 8,239 9,521 12,560 11,245 9,683 322 322   Balance sheet change%   0.0% 0.0% 15.6% 31.9% -10.5% -13.9% -96.7% 0.0%   Added value   0.0 1,360.8 3,438.8 817.2 -460.6 565.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 236 406 -641 -639 -424 -518 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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% 19.2% 25.5% 5.4% -22.6% 4.0% 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 %   0.0% 14.1% 35.8% 4.5% -5.6% 3.6% 0.0% 0.0%   ROI %   0.0% 25.2% 73.3% 7.7% -8.2% 5.3% 0.0% 0.0%   ROE %   0.0% 25.6% 65.8% 7.8% -33.5% 4.7% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 42.5% 41.7% 22.3% 15.5% 18.8% 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% 80.0% -2.4% 724.2% -1,181.0% 863.8% 0.0% 0.0%   Gearing %   0.0% 33.6% 1.1% 212.2% 330.1% 269.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.3% 10.1% 4.9% 4.9% 5.0% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.9 0.6 0.6 0.7 0.7 0.0 0.0   Current Ratio   0.0 1.6 1.5 1.2 1.3 1.3 0.0 0.0   Cash and cash equivalent   0.0 58.1 125.1 32.4 46.7 34.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 2,878.8 2,786.0 1,833.3 2,261.9 2,278.3 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 124 138 39 -42 47 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 124 138 39 -44 47 0 0   EBIT / employee   0 103 125 21 -77 17 0 0   Net earnings / employee   0 79 97 13 -69 7 0 0