Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Slowjuice Copenhagen 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 4.1% 4.1%   Bankruptcy risk   4.2% 8.9% 15.4% 10.7% 13.6% 32.1% 14.3% 14.3%   Credit score (0-100)   50 29 13 21 16 0 15 15   Credit rating   BBB BB BB BB BB C BB BB   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   431 416 -355 273 -18.1 -105 0.0 0.0   EBITDA   -483 -1,076 -667 72.9 -55.7 -139 0.0 0.0   EBIT   -575 -1,221 -759 -9.0 -131 -164 0.0 0.0   Pre-tax profit (PTP)   -595.0 -1,239.6 -159.2 -15.4 -134.7 58.2 0.0 0.0   Net earnings   -467.0 -1,374.2 -159.2 -15.4 -134.7 58.2 0.0 0.0   Pre-tax profit without non-rec. items   -595 -1,240 -159 -15.4 -135 58.2 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   707 603 217 135 59.4 0.0 0.0 0.0   Shareholders equity total   1,038 64.0 -94.2 -110 -244 -186 -226 -226   Interest-bearing liabilities   15.0 49.0 303 303 328 128 226 226   Balance sheet total (assets)   1,675 817 355 443 128 31.6 0.0 0.0   Net Debt   -274 46.9 283 43.1 322 117 226 226     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   431 416 -355 273 -18.1 -105 0.0 0.0   Gross profit growth   -38.9% -3.5% 0.0% 0.0% 0.0% -477.8% 0.0% 0.0%   Employees   0 3 1 1 1 0 0 0   Employee growth %   0.0% 0.0% -66.7% 0.0% 0.0% -100.0% 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)   1,675 817 355 443 128 32 0 0   Balance sheet change%   51.4% -51.2% -56.5% 24.8% -71.0% -75.4% -100.0% 0.0%   Added value   -483.0 -1,075.9 -667.2 72.9 -49.0 -139.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   144 -250 -477 -164 -151 -84 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -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 (%)   -133.4% -293.7% 213.4% -3.3% 722.1% 156.7% 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 %   -41.4% -98.0% -19.5% -1.8% -28.2% 21.6% 0.0% 0.0%   ROI %   -44.5% -110.7% -26.1% -3.0% -41.3% 28.0% 0.0% 0.0%   ROE %   -89.7% -249.4% -76.0% -3.8% -47.1% 72.7% 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 %   62.0% 7.8% -21.0% -19.8% -65.5% -85.5% -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, %   56.7% -4.4% -42.4% 59.0% -578.9% -84.1% 0.0% 0.0%   Gearing %   1.4% 76.6% -321.8% -276.7% -134.3% -68.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   142.9% 57.4% 20.5% 2.1% 1.4% 2.5% 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   7.2 0.7 0.2 0.5 0.1 0.1 0.0 0.0   Current Ratio   7.8 1.0 0.2 0.5 0.1 0.1 0.0 0.0   Cash and cash equivalent   289.0 2.2 20.3 260.0 5.8 10.6 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   844.0 -10.7 -351.0 -285.5 -345.8 -186.0 -113.0 -113.0   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   0 -359 -667 73 -49 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -359 -667 73 -56 0 0 0   EBIT / employee   0 -407 -759 -9 -131 0 0 0   Net earnings / employee   0 -458 -159 -15 -135 0 0 0