Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RESTAURANT VADESTEDET A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.0% 1.0% 1.3% 4.4% 8.2% 7.4% 20.4% 20.4%   Credit score (0-100)   89 87 81 48 30 31 5 4   Credit rating   A A A BBB BB BB B B   Credit limit (kDKK)   653.5 544.3 108.5 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,468 3,396 2,840 2,798 2,298 2,607 0.0 0.0   EBITDA   739 923 398 -262 -208 46.8 0.0 0.0   EBIT   714 910 398 -262 -208 46.8 0.0 0.0   Pre-tax profit (PTP)   1,041.8 1,634.2 -493.1 421.3 -225.3 23.7 0.0 0.0   Net earnings   812.6 1,274.3 -384.6 328.6 -175.7 18.4 0.0 0.0   Pre-tax profit without non-rec. items   1,042 1,634 -493 421 -225 23.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   12.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   8,935 9,410 7,825 433 257 275 -225 -225   Interest-bearing liabilities   0.0 0.0 0.2 0.0 0.0 0.0 225 225   Balance sheet total (assets)   9,664 10,288 8,264 1,094 1,008 1,590 0.0 0.0   Net Debt   -9,214 -9,691 -7,686 -765 -460 -973 225 225     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   3,468 3,396 2,840 2,798 2,298 2,607 0.0 0.0   Gross profit growth   0.0% -2.1% -16.4% -1.5% -17.9% 13.4% -100.0% 0.0%   Employees   0 7 7 9 9 8 0 0   Employee growth %   0.0% 0.0% 0.0% 28.6% 0.0% -11.1% -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)   9,664 10,288 8,264 1,094 1,008 1,590 0 0   Balance sheet change%   0.0% 6.5% -19.7% -86.8% -7.9% 57.8% -100.0% 0.0%   Added value   713.8 910.0 398.2 -262.4 -208.1 46.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13 -26 0 0 0 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 3.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   20.6% 26.8% 14.0% -9.4% -9.1% 1.8% 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 %   11.0% 16.7% 7.2% 9.4% -19.8% 3.6% 0.0% 0.0%   ROI %   11.9% 18.1% 7.7% 10.7% -60.4% 17.6% 0.0% 0.0%   ROE %   9.1% 13.9% -4.5% 8.0% -51.0% 6.9% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   92.5% 91.5% 94.7% 39.5% 25.5% 17.3% -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, %   -1,246.2% -1,050.3% -1,930.2% 291.5% 220.8% -2,078.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1,482,541.0% 26,684.6% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   12.9 11.4 18.2 1.4 1.0 1.0 0.0 0.0   Current Ratio   13.1 11.6 18.6 1.5 1.2 1.1 0.0 0.0   Cash and cash equivalent   9,214.4 9,691.5 7,686.4 765.1 459.6 973.1 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   632.7 206.9 307.3 353.5 177.8 196.2 -112.3 -112.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 130 57 -29 -23 6 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 132 57 -29 -23 6 0 0   EBIT / employee   0 130 57 -29 -23 6 0 0   Net earnings / employee   0 182 -55 37 -20 2 0 0