Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Café Vivaldi 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 N/A 2019 N/A 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% 5.5% 5.5%   Bankruptcy risk   0.0% 0.0% 5.2% 2.2% 6.1% 3.3% 15.0% 15.0%   Credit score (0-100)   0 0 42 64 38 53 14 14   Credit rating   N/A N/A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 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)  2018 N/A 2019 N/A 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   0.0 0.0 1,343 2,893 2,440 2,976 0.0 0.0   EBITDA   0.0 0.0 295 977 -461 289 0.0 0.0   EBIT   0.0 0.0 286 934 -513 223 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 273.8 907.3 -541.7 201.4 0.0 0.0   Net earnings   0.0 0.0 212.1 708.0 -421.9 157.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 274 907 -542 201 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 130 422 256 190 0.0 0.0   Shareholders equity total   0.0 0.0 252 960 538 696 291 291   Interest-bearing liabilities   0.0 0.0 0.0 0.0 33.4 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 968 2,041 1,241 1,192 291 291   Net Debt   0.0 0.0 -435 -1,045 -437 -242 -291 -291     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 1,343 2,893 2,440 2,976 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 115.4% -15.7% 22.0% -100.0% 0.0%   Employees   0 0 8 5 12 11 0 0   Employee growth %   0.0% 0.0% 0.0% -37.5% 140.0% -8.3% -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 0 968 2,041 1,241 1,192 291 291   Balance sheet change%   0.0% 0.0% 0.0% 110.8% -39.2% -3.9% -75.6% 0.0%   Added value   0.0 0.0 294.7 976.6 -470.7 289.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 121 250 -218 -132 -190 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 21.3% 32.3% -21.0% 7.5% 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% 0.0% 29.8% 62.4% -31.0% 19.1% 0.0% 0.0%   ROI %   0.0% 0.0% 106.1% 147.2% -64.6% 36.7% 0.0% 0.0%   ROE %   0.0% 0.0% 84.1% 116.8% -56.3% 25.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 26.0% 47.0% 43.4% 58.4% 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, %   0.0% 0.0% -147.6% -107.0% 94.8% -83.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 6.2% 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% 197.8% 185.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.9 1.3 0.9 1.2 0.0 0.0   Current Ratio   0.0 0.0 1.0 1.4 1.1 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 434.8 1,045.3 469.9 242.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -23.3 410.4 95.9 312.8 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 N/A 2019 N/A 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 37 195 -39 26 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 37 195 -38 26 0 0   EBIT / employee   0 0 36 187 -43 20 0 0   Net earnings / employee   0 0 27 142 -35 14 0 0