Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RMI Skadedyrskontrol 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  2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 7.8%   Bankruptcy risk   0.0% 10.5% 6.3% 4.5% 5.5% 4.9% 20.8% 17.1%   Credit score (0-100)   0 25 39 48 41 43 4 9   Credit rating   N/A BB BBB BBB BBB BBB B BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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)  2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 443 511 679 673 1,143 0.0 0.0   EBITDA   0.0 124 158 204 89.8 452 0.0 0.0   EBIT   0.0 90.7 126 156 54.8 381 0.0 0.0   Pre-tax profit (PTP)   0.0 90.7 126.6 155.7 51.9 376.9 0.0 0.0   Net earnings   0.0 70.7 98.0 121.5 40.3 293.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 90.7 127 156 51.9 377 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   0.0 53.5 33.9 23.7 20.5 17.3 0.0 0.0   Shareholders equity total   0.0 121 159 172 92.5 346 45.7 45.7   Interest-bearing liabilities   0.0 0.0 0.0 23.9 62.4 10.2 0.0 0.0   Balance sheet total (assets)   0.0 191 302 381 312 608 45.7 45.7   Net Debt   0.0 -66.7 -146 -197 -122 -309 -45.7 -45.7     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   0.0 443 511 679 673 1,143 0.0 0.0   Gross profit growth   0.0% 0.0% 15.3% 32.7% -0.8% 69.9% -100.0% 0.0%   Employees   0 1 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   0 191 302 381 312 608 46 46   Balance sheet change%   0.0% 0.0% 58.2% 26.0% -18.2% 95.0% -92.5% 0.0%   Added value   0.0 124.5 157.6 204.4 103.3 452.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 20 -52 -59 -38 54 -145 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  2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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% 20.5% 24.5% 23.0% 8.1% 33.3% 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% 47.5% 51.3% 45.8% 15.8% 82.9% 0.0% 0.0%   ROI %   0.0% 71.1% 87.2% 87.2% 31.1% 146.0% 0.0% 0.0%   ROE %   0.0% 58.6% 70.2% 73.4% 30.5% 133.8% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   0.0% 63.1% 52.5% 45.2% 29.7% 56.9% 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, %   0.0% -53.6% -92.4% -96.2% -135.7% -68.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 13.9% 67.5% 2.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 7.7% 6.7% 12.2% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   0.0 2.2 1.8 1.6 1.2 2.5 0.0 0.0   Current Ratio   0.0 2.2 1.9 1.7 1.3 2.6 0.0 0.0   Cash and cash equivalent   0.0 66.7 145.7 220.6 184.3 319.0 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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 74.1 128.7 149.1 73.1 285.1 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  2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 124 158 204 103 226 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 124 158 204 90 226 0 0   EBIT / employee   0 91 126 156 55 191 0 0   Net earnings / employee   0 71 98 121 40 147 0 0