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  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   12.2% 14.5% 42.9% 9.7% 12.5% 11.0% 18.2% 18.0%   Credit score (0-100)   21 16 0 24 18 21 8 8   Credit rating   BB BB C BB BB BB 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)  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   3,841 3,079 2,434 2,874 3,304 3,202 0.0 0.0   EBITDA   681 162 -710 836 -23.6 96.2 0.0 0.0   EBIT   681 122 -781 796 -38.0 96.2 0.0 0.0   Pre-tax profit (PTP)   633.9 121.9 -779.0 767.8 -28.7 69.1 0.0 0.0   Net earnings   633.9 121.9 -779.0 767.8 -28.7 69.1 0.0 0.0   Pre-tax profit without non-rec. items   634 122 -779 768 -28.7 69.1 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   96.4 125 53.7 14.4 0.0 0.0 0.0 0.0   Shareholders equity total   -352 -198 -977 -209 -238 -168 -288 -288   Interest-bearing liabilities   9.2 33.9 221 0.8 91.5 217 288 288   Balance sheet total (assets)   297 569 464 556 720 662 0.0 0.0   Net Debt   -68.9 -8.1 218 -138 -136 145 288 288     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   3,841 3,079 2,434 2,874 3,304 3,202 0.0 0.0   Gross profit growth   16.4% -19.8% -21.0% 18.1% 15.0% -3.1% -100.0% 0.0%   Employees   0 10 6 7 9 9 0 0   Employee growth %   0.0% 0.0% -40.0% 16.7% 28.6% 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)   297 569 464 556 720 662 0 0   Balance sheet change%   20.9% 91.6% -18.4% 19.7% 29.6% -8.1% -100.0% 0.0%   Added value   680.9 122.3 -781.0 796.3 -38.0 96.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -32 -11 -143 -79 -29 0 0 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 -1.0 1.0 -1.0 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 (%)   17.7% 4.0% -32.1% 27.7% -1.1% 3.0% 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 %   75.9% 17.3% -69.9% 73.2% -3.1% 13.1% 0.0% 0.0%   ROI %   245.8% 567.3% -604.6% 726.9% -57.6% 76.0% 0.0% 0.0%   ROE %   233.5% 28.1% -150.8% 150.5% -4.5% 10.0% 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 %   -54.2% -25.8% -69.8% -27.3% -24.8% -20.3% -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, %   -10.1% -5.0% -30.8% -16.5% 579.1% 150.6% 0.0% 0.0%   Gearing %   -2.6% -17.1% -22.6% -0.4% -38.5% -129.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 1.7% 6.2% 35.1% 4.7% 31.2% 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   0.2 0.5 0.2 0.6 0.6 0.7 0.0 0.0   Current Ratio   0.2 0.5 0.2 0.6 0.7 0.7 0.0 0.0   Cash and cash equivalent   78.1 42.0 3.0 138.4 228.0 72.6 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   -534.4 -418.2 -1,135.2 -314.7 -331.1 -265.6 -144.2 -144.2   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   0 12 -130 114 -4 11 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 16 -118 119 -3 11 0 0   EBIT / employee   0 12 -130 114 -4 11 0 0   Net earnings / employee   0 12 -130 110 -3 8 0 0