Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SANDWICHBAREN ApS

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   8.5% 8.5% 8.5% 8.5% 8.5% 8.5% 8.5% 8.5%   Bankruptcy risk   2.8% 2.4% 2.4% 2.6% 4.3% 2.5% 11.9% 11.8%   Credit score (0-100)   61 64 63 59 47 57 4 4   Credit rating   BB BBB BBB BBB BB BBB 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   1,751 726 891 505 632 574 0.0 0.0   EBITDA   438 261 376 499 631 574 0.0 0.0   EBIT   421 247 351 457 607 556 0.0 0.0   Pre-tax profit (PTP)   169.6 529.4 67.6 205.1 407.1 762.1 0.0 0.0   Net earnings   129.6 411.8 52.8 151.9 316.3 596.2 0.0 0.0   Pre-tax profit without non-rec. items   122 529 67.6 205 407 762 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   46.7 32.7 161 73.3 50.0 31.4 0.0 0.0   Shareholders equity total   2,787 3,165 3,162 3,258 3,517 4,054 3,493 3,493   Interest-bearing liabilities   3.2 6.6 21.2 11.8 44.4 1,572 0.0 0.0   Balance sheet total (assets)   3,062 3,480 3,644 3,392 3,666 5,938 3,493 3,493   Net Debt   -2,897 -3,345 -2,387 -2,310 -3,534 -4,334 -3,493 -3,493     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   1,751 726 891 505 632 574 0.0 0.0   Gross profit growth   -27.6% -58.5% 22.7% -43.3% 25.1% -9.1% -100.0% 0.0%   Employees   4 1 1 1 1 1 0 0   Employee growth %   -20.0% -75.0% 0.0% 0.0% 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)   3,062 3,480 3,644 3,392 3,666 5,938 3,493 3,493   Balance sheet change%   -8.8% 13.7% 4.7% -6.9% 8.1% 62.0% -41.2% 0.0%   Added value   438.5 261.2 375.6 498.8 649.0 574.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -34 -28 103 -129 -47 -37 -31 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   24.1% 34.0% 39.3% 90.5% 96.1% 96.8% 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 %   13.1% 16.2% 9.9% 13.3% 17.6% 16.8% 0.0% 0.0%   ROI %   15.3% 17.6% 11.0% 14.5% 18.2% 17.6% 0.0% 0.0%   ROE %   4.7% 13.8% 1.7% 4.7% 9.3% 15.7% 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 %   91.0% 93.3% 86.8% 96.0% 95.9% 68.3% 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, %   -660.8% -1,280.6% -635.6% -463.2% -560.3% -754.5% 0.0% 0.0%   Gearing %   0.1% 0.2% 0.7% 0.4% 1.3% 38.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18,980.3% 1.9% 2,049.7% 1,602.4% 762.5% 5.6% 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   11.0 22.0 7.2 25.1 24.6 3.1 0.0 0.0   Current Ratio   11.0 14.0 7.2 25.1 24.6 3.1 0.0 0.0   Cash and cash equivalent   2,900.5 3,351.6 2,408.3 2,321.9 3,578.0 5,906.5 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   1,516.3 1,725.5 2,712.2 2,305.3 3,026.2 2,452.8 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  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   110 261 376 499 649 574 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   110 261 376 499 631 574 0 0   EBIT / employee   105 247 351 457 607 556 0 0   Net earnings / employee   32 412 53 152 316 596 0 0