Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MINA ISTANBUL KEBAB PRODUKTION 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% 3.5% 3.5%   Bankruptcy risk   1.0% 0.7% 0.8% 0.6% 0.9% 0.9% 7.2% 7.2%   Credit score (0-100)   88 95 91 96 88 86 34 34   Credit rating   A AA AA AA A A BBB BBB   Credit limit (kDKK)   487.2 1,221.0 989.0 1,672.4 1,110.2 1,235.4 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   8,148 10,542 7,335 10,890 10,350 10,357 0.0 0.0   EBITDA   3,132 5,039 1,867 4,450 2,072 1,835 0.0 0.0   EBIT   2,683 4,761 1,571 4,071 1,718 1,623 0.0 0.0   Pre-tax profit (PTP)   2,251.4 3,611.6 1,544.1 4,375.7 2,069.6 1,878.2 0.0 0.0   Net earnings   1,750.2 2,802.0 1,186.8 3,368.8 1,569.9 1,453.8 0.0 0.0   Pre-tax profit without non-rec. items   2,251 3,612 1,544 4,376 2,070 1,878 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   914 885 589 891 537 562 0.0 0.0   Shareholders equity total   5,776 8,578 9,465 12,833 14,403 15,857 15,732 15,732   Interest-bearing liabilities   50.0 450 50.0 50.0 1,308 1,430 0.0 0.0   Balance sheet total (assets)   11,851 15,874 14,932 21,632 27,313 29,782 15,732 15,732   Net Debt   -468 -907 -606 -1,564 1,240 927 -15,732 -15,732     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   8,148 10,542 7,335 10,890 10,350 10,357 0.0 0.0   Gross profit growth   33.7% 29.4% -30.4% 48.5% -5.0% 0.1% -100.0% 0.0%   Employees   20 22 22 24 27 27 0 0   Employee growth %   -4.8% 10.0% 0.0% 9.1% 12.5% 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)   11,851 15,874 14,932 21,632 27,313 29,782 15,732 15,732   Balance sheet change%   12.3% 33.9% -5.9% 44.9% 26.3% 9.0% -47.2% 0.0%   Added value   3,132.4 5,039.0 1,867.4 4,450.0 2,096.5 1,835.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,036 -307 -592 -76 -708 -188 -562 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 (%)   32.9% 45.2% 21.4% 37.4% 16.6% 15.7% 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 %   24.0% 34.6% 10.4% 24.1% 8.6% 6.9% 0.0% 0.0%   ROI %   51.9% 64.1% 17.2% 39.2% 14.7% 11.9% 0.0% 0.0%   ROE %   35.7% 39.0% 13.2% 30.2% 11.5% 9.6% 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 %   48.7% 54.0% 63.4% 59.3% 52.7% 53.2% 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, %   -15.0% -18.0% -32.5% -35.1% 59.9% 50.5% 0.0% 0.0%   Gearing %   0.9% 5.2% 0.5% 0.4% 9.1% 9.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   192.2% 475.5% 24.9% 58.4% 4.3% 6.7% 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   1.2 1.5 2.0 1.8 1.6 1.6 0.0 0.0   Current Ratio   1.7 1.9 2.5 2.3 2.0 1.9 0.0 0.0   Cash and cash equivalent   518.4 1,356.5 656.1 1,613.6 67.8 503.0 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   3,944.0 6,754.9 8,022.5 11,088.8 12,971.8 11,949.8 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   157 229 85 185 78 68 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   157 229 85 185 77 68 0 0   EBIT / employee   134 216 71 170 64 60 0 0   Net earnings / employee   88 127 54 140 58 54 0 0