Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bánh Mì Bandits 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   29.3% 47.3% 27.7% 21.2% 19.5% 18.3% 20.6% 20.4%   Credit score (0-100)   2 0 2 4 5 8 5 5   Credit rating   C C B B B B B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,079 2,434 2,874 3,304 3,202 3,120 0.0 0.0   EBITDA   162 -710 836 -23.6 96.2 151 0.0 0.0   EBIT   122 -781 796 -38.0 96.2 151 0.0 0.0   Pre-tax profit (PTP)   121.9 -779.0 767.8 -28.7 69.1 133.2 0.0 0.0   Net earnings   121.9 -779.0 767.8 -28.7 69.1 133.2 0.0 0.0   Pre-tax profit without non-rec. items   122 -779 768 -28.7 69.1 133 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   125 53.7 14.4 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -198 -977 -209 -238 -168 -35.2 -155 -155   Interest-bearing liabilities   33.9 221 0.8 91.5 217 358 155 155   Balance sheet total (assets)   569 464 556 720 662 726 0.0 0.0   Net Debt   -8.1 218 -138 -136 145 309 155 155     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   3,079 2,434 2,874 3,304 3,202 3,120 0.0 0.0   Gross profit growth   -19.8% -21.0% 18.1% 15.0% -3.1% -2.6% -100.0% 0.0%   Employees   10 6 7 9 9 9 0 0   Employee growth %   0.0% -40.0% 16.7% 28.6% 0.0% 0.0% -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)   569 464 556 720 662 726 0 0   Balance sheet change%   91.6% -18.4% 19.7% 29.6% -8.1% 9.6% -100.0% 0.0%   Added value   161.6 -709.6 835.6 -23.6 110.6 150.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -11 -143 -79 -29 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   4.0% -32.1% 27.7% -1.1% 3.0% 4.8% 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 %   17.3% -69.9% 73.2% -3.1% 13.1% 22.2% 0.0% 0.0%   ROI %   567.3% -604.6% 726.9% -57.6% 76.0% 61.4% 0.0% 0.0%   ROE %   28.1% -150.8% 150.5% -4.5% 10.0% 19.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -25.8% -69.8% -27.3% -24.8% -20.3% -4.6% -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, %   -5.0% -30.8% -16.5% 579.1% 150.6% 204.9% 0.0% 0.0%   Gearing %   -17.1% -22.6% -0.4% -38.5% -129.1% -1,018.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 6.2% 35.1% 4.7% 31.2% 15.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.5 0.2 0.6 0.6 0.7 0.8 0.0 0.0   Current Ratio   0.5 0.2 0.6 0.7 0.7 0.8 0.0 0.0   Cash and cash equivalent   42.0 3.0 138.4 228.0 72.6 49.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -418.2 -1,135.2 -314.7 -331.1 -265.6 -134.1 -77.6 -77.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   16 -118 119 -3 12 17 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   16 -118 119 -3 11 17 0 0   EBIT / employee   12 -130 114 -4 11 17 0 0   Net earnings / employee   12 -130 110 -3 8 15 0 0