Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sandwichclub.dk 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 7.3%   Bankruptcy risk   5.3% 6.1% 2.8% 8.3% 5.8% 9.3% 16.9% 14.6%   Credit score (0-100)   44 39 59 28 39 25 10 15   Credit rating   BBB BBB BBB BB BBB BB BB BB   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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,484 1,771 1,870 225 824 516 0.0 0.0   EBITDA   206 80.6 895 -259 217 -34.2 0.0 0.0   EBIT   82.1 -51.0 775 -343 140 -91.5 0.0 0.0   Pre-tax profit (PTP)   76.7 -55.0 779.9 -345.6 135.8 -111.4 0.0 0.0   Net earnings   53.1 -48.5 606.9 -272.5 101.0 -92.9 0.0 0.0   Pre-tax profit without non-rec. items   76.7 -55.0 780 -346 136 -111 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   88.0 72.9 184 109 42.7 105 0.0 0.0   Shareholders equity total   205 157 764 -8.7 92.4 -0.5 -80.5 -80.5   Interest-bearing liabilities   141 67.9 0.0 256 134 137 144 144   Balance sheet total (assets)   712 588 1,197 543 450 351 63.3 63.3   Net Debt   -128 -66.4 -120 185 -39.9 136 144 144     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   1,484 1,771 1,870 225 824 516 0.0 0.0   Gross profit growth   -0.1% 19.4% 5.6% -88.0% 266.1% -37.4% -100.0% 0.0%   Employees   5 5 3 1 1 1 0 0   Employee growth %   0.0% 0.0% -40.0% -66.7% 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)   712 588 1,197 543 450 351 63 63   Balance sheet change%   30.2% -17.4% 103.6% -54.6% -17.2% -21.9% -82.0% 0.0%   Added value   206.0 80.6 895.0 -258.7 225.1 -34.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -152 -235 62 -169 -152 -5 -105 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 1.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   5.5% -2.9% 41.5% -152.5% 17.0% -17.7% 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 %   13.1% -7.8% 87.9% -39.0% 28.1% -22.8% 0.0% 0.0%   ROI %   25.5% -17.4% 158.6% -63.5% 52.3% -50.3% 0.0% 0.0%   ROE %   23.2% -26.8% 131.8% -41.7% 31.8% -41.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   28.9% 26.7% 63.8% -1.6% 20.5% -0.2% -56.0% -56.0%   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, %   -62.1% -82.4% -13.4% -71.3% -18.4% -398.2% 0.0% 0.0%   Gearing %   68.8% 43.3% 0.0% -2,959.1% 145.4% -25,894.1% -178.6% -178.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 3.8% 11.6% 3.8% 2.4% 14.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.8 0.7 2.0 0.6 0.8 0.3 0.0 0.0   Current Ratio   0.9 0.8 2.0 0.6 0.8 0.4 0.0 0.0   Cash and cash equivalent   269.4 134.3 119.8 71.7 174.2 0.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   -61.0 -80.8 446.3 -187.6 -64.3 -209.2 -71.9 -71.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   41 16 298 -259 225 -34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   41 16 298 -259 217 -34 0 0   EBIT / employee   16 -10 258 -343 140 -91 0 0   Net earnings / employee   11 -10 202 -272 101 -93 0 0