Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WE LOVE BURGERS 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  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% 8.3% 8.3%   Bankruptcy risk   1.5% 3.1% 6.6% 5.3% 5.4% 0.7% 4.7% 4.6%   Credit score (0-100)   78 58 36 41 41 94 46 46   Credit rating   A BBB BBB BBB BBB AA BBB BBB   Credit limit (kDKK)   28.5 0.0 0.0 0.0 0.0 4,796.5 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   17,226 15,261 11,251 7,865 12,657 47,883 0.0 0.0   EBITDA   1,711 -72.6 -7,134 -11,294 -16,495 8,916 0.0 0.0   EBIT   616 -968 -8,423 -13,234 -18,787 5,461 0.0 0.0   Pre-tax profit (PTP)   101.5 -1,568.5 -8,961.2 -13,881.6 -18,703.5 3,232.0 0.0 0.0   Net earnings   67.0 -1,267.4 -7,549.3 -13,881.6 -21,441.5 12,640.7 0.0 0.0   Pre-tax profit without non-rec. items   101 -1,568 -8,961 -13,882 -18,703 3,232 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   10,771 15,134 15,955 16,300 52,532 61,342 0.0 0.0   Shareholders equity total   2,380 1,113 1,564 7,682 6,240 38,881 38,377 38,377   Interest-bearing liabilities   9,641 11,936 11,057 823 42,153 35,162 0.0 0.0   Balance sheet total (assets)   18,311 22,606 22,990 21,599 62,508 84,586 38,377 38,377   Net Debt   9,338 11,730 8,563 69.0 38,430 33,598 -37,982 -37,982     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   17,226 15,261 11,251 7,865 12,657 47,883 0.0 0.0   Gross profit growth   9.3% -11.4% -26.3% -30.1% 60.9% 278.3% -100.0% 0.0%   Employees   43 45 44 47 69 99 0 0   Employee growth %   10.3% 4.7% -2.2% 6.8% 46.8% 43.5% -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)   18,311 22,606 22,990 21,599 62,508 84,586 38,377 38,377   Balance sheet change%   1.6% 23.5% 1.7% -6.1% 189.4% 35.3% -54.6% 0.0%   Added value   1,711.3 -72.6 -7,133.6 -11,294.0 -16,847.1 8,915.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,583 3,452 -730 -1,340 34,232 5,204 -61,342 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 1.0 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 (%)   3.6% -6.3% -74.9% -168.3% -148.4% 11.4% 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 %   3.6% -4.4% -36.7% -59.2% -42.9% 8.2% 0.0% 0.0%   ROI %   5.3% -7.0% -64.1% -125.0% -63.4% 9.8% 0.0% 0.0%   ROE %   2.9% -72.6% -564.1% -300.3% -308.0% 56.0% 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 %   18.5% 14.0% 6.8% 35.6% 10.0% 46.0% 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, %   545.7% -16,147.9% -120.0% -0.6% -233.0% 376.8% 0.0% 0.0%   Gearing %   405.0% 1,072.5% 707.1% 10.7% 675.5% 90.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 6.2% 5.2% 11.4% 3.1% 7.2% 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   0.3 0.4 0.4 0.3 0.1 0.5 0.0 0.0   Current Ratio   0.3 0.4 0.4 0.3 0.2 0.5 0.0 0.0   Cash and cash equivalent   303.9 206.3 2,494.1 754.2 3,723.4 1,564.0 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   -9,731.3 -9,432.2 -10,355.3 -9,213.2 -46,123.4 -23,921.6 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   40 -2 -162 -240 -244 90 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   40 -2 -162 -240 -239 90 0 0   EBIT / employee   14 -22 -191 -282 -272 55 0 0   Net earnings / employee   2 -28 -172 -295 -311 128 0 0