Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BLUE BURGER. FREDERIKSHAVN ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 8.5% 8.5%   Bankruptcy risk   7.6% 7.4% 6.8% 12.0% 17.4% 17.8% 14.8% 14.5%   Credit score (0-100)   33 34 35 19 8 8 2 2   Credit rating   B BB BB 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)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   847 699 643 566 590 664 0.0 0.0   EBITDA   86.2 -41.3 -11.1 61.6 -73.0 -47.7 0.0 0.0   EBIT   63.4 -64.2 -20.3 26.8 -96.1 -70.8 0.0 0.0   Pre-tax profit (PTP)   48.6 -85.3 -41.2 13.7 -111.6 -88.3 0.0 0.0   Net earnings   37.9 -86.8 -32.1 9.0 -87.2 -69.6 0.0 0.0   Pre-tax profit without non-rec. items   48.6 -85.3 -41.2 13.7 -112 -88.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   508 485 476 231 208 185 0.0 0.0   Shareholders equity total   -79.7 -166 -199 -190 -277 -346 -546 -546   Interest-bearing liabilities   618 726 701 445 60.8 3.2 546 546   Balance sheet total (assets)   723 705 726 532 421 424 0.0 0.0   Net Debt   599 717 652 325 55.7 -5.4 546 546     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   847 699 643 566 590 664 0.0 0.0   Gross profit growth   6.6% -17.5% -8.0% -11.9% 4.2% 12.4% -100.0% 0.0%   Employees   4 4 3 2 3 3 0 0   Employee growth %   0.0% 0.0% -25.0% -33.3% 50.0% 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)   723 705 726 532 421 424 0 0   Balance sheet change%   -4.9% -2.4% 2.9% -26.7% -21.0% 0.7% -100.0% 0.0%   Added value   63.4 -64.2 -20.3 26.8 -96.1 -70.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -46 -46 -18 -279 -46 -46 -185 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   7.5% -9.2% -3.2% 4.7% -16.3% -10.7% 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 %   7.6% -7.6% -2.4% 3.3% -13.5% -9.6% 0.0% 0.0%   ROI %   9.7% -9.5% -3.0% 4.7% -37.8% -219.7% 0.0% 0.0%   ROE %   5.1% -12.1% -4.5% 1.4% -18.3% -16.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   -9.9% -19.1% -21.5% -26.2% -39.7% -45.0% -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, %   694.7% -1,733.9% -5,864.6% 527.7% -76.4% 11.2% 0.0% 0.0%   Gearing %   -776.1% -436.4% -353.0% -234.9% -22.0% -0.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 3.2% 2.7% 2.3% 6.3% 56.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.2 0.2 0.2 0.3 0.2 0.2 0.0 0.0   Current Ratio   0.3 0.2 0.3 0.4 0.3 0.3 0.0 0.0   Cash and cash equivalent   19.5 9.5 49.1 120.2 5.1 8.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -586.6 -657.6 -679.2 -425.5 -489.5 -536.0 -273.1 -273.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   16 -16 -7 13 -32 -24 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   22 -10 -4 31 -24 -16 0 0   EBIT / employee   16 -16 -7 13 -32 -24 0 0   Net earnings / employee   9 -22 -11 5 -29 -23 0 0