Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FEAST KITCHEN 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   8.1% 4.5% 13.3% 13.6% 12.9% 16.1% 19.0% 19.0%   Credit score (0-100)   33 49 18 17 18 10 6 6   Credit rating   BB BBB BB BB BB BB 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   -1,111 -5,016 -20,448 -10,519 -3,798 -5,391 0.0 0.0   EBITDA   -3,547 -9,506 -41,003 -63,567 -64,785 -60,377 0.0 0.0   EBIT   -3,547 -9,506 -41,003 -63,567 -64,785 -60,377 0.0 0.0   Pre-tax profit (PTP)   -4,409.6 -7,324.5 -44,087.2 -70,679.4 -59,004.2 -85,192.5 0.0 0.0   Net earnings   -3,444.7 -5,719.4 -40,140.1 -65,179.4 -58,584.7 -88,136.9 0.0 0.0   Pre-tax profit without non-rec. items   -4,410 -7,325 -44,087 -68,485 -59,004 -83,127 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   67.8 51.2 11,576 37,878 36,908 34,605 0.0 0.0   Shareholders equity total   -3,613 12,503 -27,637 -92,816 -16,401 -104,538 -140,183 -140,183   Interest-bearing liabilities   14,596 2,446 64,928 179,398 141,655 261,904 140,183 140,183   Balance sheet total (assets)   13,480 18,859 51,956 103,419 152,050 202,839 0.0 0.0   Net Debt   13,979 2,287 58,273 174,408 135,677 254,934 140,183 140,183     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   -1,111 -5,016 -20,448 -10,519 -3,798 -5,391 0.0 0.0   Gross profit growth   0.0% -351.5% -307.6% 48.6% 63.9% -42.0% 0.0% 0.0%   Employees   8 16 19 57 102 97 0 0   Employee growth %   0.0% 100.0% 18.8% 200.0% 78.9% -4.9% -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)   13,480 18,859 51,956 103,419 152,050 202,839 0 0   Balance sheet change%   0.0% 39.9% 175.5% 99.1% 47.0% 33.4% -100.0% 0.0%   Added value   -3,547.1 -9,506.3 -41,002.6 -63,567.3 -64,785.0 -60,377.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,144 5,692 17,592 32,349 12,689 555 -79,022 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 -4.0 -5.0 -5.0 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 (%)   319.3% 189.5% 200.5% 604.3% 1,705.9% 1,119.9% 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 %   -19.9% -40.5% -83.2% -43.6% -26.6% -23.2% 0.0% 0.0%   ROI %   -21.2% -44.3% -100.3% -49.0% -29.8% -27.0% 0.0% 0.0%   ROE %   -25.6% -44.0% -124.5% -83.9% -45.9% -49.7% 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 %   -21.1% 66.3% -34.7% -47.3% -9.7% -34.0% -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, %   -394.1% -24.1% -142.1% -274.4% -209.4% -422.2% 0.0% 0.0%   Gearing %   -404.0% 19.6% -234.9% -193.3% -863.7% -250.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.7% 0.6% 9.4% 6.9% 6.6% 13.8% 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   0.2 0.6 0.2 0.2 0.5 0.4 0.0 0.0   Current Ratio   0.2 0.6 0.2 0.2 0.5 0.4 0.0 0.0   Cash and cash equivalent   617.5 158.6 6,654.9 4,989.8 5,977.8 6,969.7 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   -12,247.7 -1,661.0 -59,164.9 -140,993.7 -53,198.7 -167,787.1 -70,091.3 -70,091.3   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   -443 -594 -2,158 -1,115 -635 -622 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -443 -594 -2,158 -1,115 -635 -622 0 0   EBIT / employee   -443 -594 -2,158 -1,115 -635 -622 0 0   Net earnings / employee   -431 -357 -2,113 -1,143 -574 -909 0 0