Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JOHNS BODEGA HAMMEL 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   4.0% 2.0% 2.1% 4.8% 4.1% 2.8% 10.9% 10.9%   Credit score (0-100)   51 68 66 44 48 59 22 22   Credit rating   BBB A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.1 0.1 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,252 1,027 856 184 88.0 182 0.0 0.0   EBITDA   144 323 267 -148 74.5 184 0.0 0.0   EBIT   68.8 265 201 -212 21.1 154 0.0 0.0   Pre-tax profit (PTP)   46.4 233.2 185.8 -228.0 8.1 142.0 0.0 0.0   Net earnings   36.2 188.4 139.9 -178.1 6.9 118.6 0.0 0.0   Pre-tax profit without non-rec. items   46.4 233 186 -228 8.1 142 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   1,451 1,393 1,327 1,305 1,213 1,183 0.0 0.0   Shareholders equity total   719 908 1,048 870 877 995 809 809   Interest-bearing liabilities   884 452 480 477 390 362 0.0 0.0   Balance sheet total (assets)   1,709 1,590 1,697 1,534 1,395 1,488 809 809   Net Debt   746 419 288 459 288 124 -809 -809     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,252 1,027 856 184 88.0 182 0.0 0.0   Gross profit growth   0.0% -18.0% -16.7% -78.5% -52.3% 106.9% -100.0% 0.0%   Employees   0 0 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,709 1,590 1,697 1,534 1,395 1,488 809 809   Balance sheet change%   0.0% -7.0% 6.7% -9.6% -9.1% 6.7% -45.6% 0.0%   Added value   143.5 322.8 267.3 -148.2 85.1 183.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,376 -115 -133 -86 -145 -60 -1,183 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   5.5% 25.8% 23.5% -115.1% 24.0% 84.4% 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 %   4.0% 16.1% 12.2% -13.1% 1.4% 10.7% 0.0% 0.0%   ROI %   4.3% 17.9% 13.9% -14.8% 1.6% 11.7% 0.0% 0.0%   ROE %   5.0% 23.2% 14.3% -18.6% 0.8% 12.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   42.1% 57.1% 61.7% 56.7% 62.8% 66.9% 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, %   520.0% 129.9% 107.7% -309.7% 386.7% 67.8% 0.0% 0.0%   Gearing %   122.9% 49.8% 45.8% 54.8% 44.4% 36.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 4.8% 3.2% 3.3% 3.0% 3.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.3 0.4 1.3 0.6 1.4 2.3 0.0 0.0   Current Ratio   0.5 1.0 2.0 0.9 1.4 2.3 0.0 0.0   Cash and cash equivalent   137.6 32.5 191.8 18.0 101.3 237.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -249.3 4.2 183.2 -28.3 47.6 173.0 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 267 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 267 0 0 0 0 0   EBIT / employee   0 0 201 0 0 0 0 0   Net earnings / employee   0 0 140 0 0 0 0 0