Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENGSTRØM GOURMET OG DESIGN 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  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   24.5% 13.7% 11.3% 8.7% 9.7% 17.5% 20.1% 20.1%   Credit score (0-100)   5 18 23 29 25 8 5 5   Credit rating   B BB BB BB BB 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)  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   51.5 103 -8.0 132 -12.0 -2.5 0.0 0.0   EBITDA   41.2 42.4 -52.0 69.0 -12.0 -2.5 0.0 0.0   EBIT   41.2 42.4 -52.0 69.0 -12.0 -2.5 0.0 0.0   Pre-tax profit (PTP)   2,352.2 47.4 -64.0 67.0 -16.0 8.8 0.0 0.0   Net earnings   2,352.2 47.4 -64.0 67.0 -16.0 26.4 0.0 0.0   Pre-tax profit without non-rec. items   2,352 47.4 -64.0 67.0 -16.0 8.8 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   151 198 134 201 185 212 86.5 86.5   Interest-bearing liabilities   5.7 78.1 161 90.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   179 360 346 404 296 323 86.5 86.5   Net Debt   -25.3 -86.0 99.0 -254 -22.0 0.0 -86.5 -86.5     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   51.5 103 -8.0 132 -12.0 -2.5 0.0 0.0   Gross profit growth   0.0% 99.0% 0.0% 0.0% 0.0% 79.2% 0.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   179 360 346 404 296 323 87 87   Balance sheet change%   0.0% 100.7% -3.8% 16.8% -26.7% 9.0% -73.2% 0.0%   Added value   41.2 42.4 -52.0 69.0 -12.0 -2.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 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 -1.0 1.0 -1.0 -2.0 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 (%)   80.0% 41.4% 650.0% 52.3% 100.0% 100.0% 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 %   1,312.5% 17.6% -14.7% 19.5% -3.1% 2.8% 0.0% 0.0%   ROI %   1,505.0% 21.9% -18.2% 24.9% -4.6% 4.4% 0.0% 0.0%   ROE %   1,562.0% 27.2% -38.6% 40.0% -8.3% 13.3% 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 %   84.0% 55.0% 38.7% 49.8% 62.5% 65.6% 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, %   -61.4% -202.6% -190.4% -368.1% 183.3% 0.0% 0.0% 0.0%   Gearing %   3.8% 39.5% 120.1% 44.8% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 10.0% 4.8% 11.1% 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   4.1 1.0 0.4 1.8 2.7 2.9 0.0 0.0   Current Ratio   6.3 2.2 1.5 1.8 2.7 2.9 0.0 0.0   Cash and cash equivalent   31.0 164.1 62.0 344.0 22.0 0.0 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   121.2 166.5 104.0 168.0 184.0 211.5 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  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   41 42 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   41 42 0 0 0 0 0 0   EBIT / employee   41 42 0 0 0 0 0 0   Net earnings / employee   2,352 47 0 0 0 0 0 0