Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kebabland 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   8.5% 8.5% 8.5% 8.5% 8.5% 8.5% 8.5% 8.5%   Bankruptcy risk   2.9% 1.8% 1.7% 1.9% 22.9% 14.9% 18.0% 18.0%   Credit score (0-100)   60 73 73 69 3 13 8 8   Credit rating   BBB A A A B BB B B   Credit limit (kDKK)   0.0 0.8 1.8 0.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   580 748 1,264 666 -22.3 774 0.0 0.0   EBITDA   181 249 843 393 -22.3 34.8 0.0 0.0   EBIT   148 218 811 290 -22.3 34.8 0.0 0.0   Pre-tax profit (PTP)   144.2 216.5 808.3 387.3 -1,134.0 -767.3 0.0 0.0   Net earnings   111.4 182.5 628.2 281.6 -1,134.0 -780.7 0.0 0.0   Pre-tax profit without non-rec. items   144 217 808 387 -1,134 -767 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   165 134 102 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   582 765 1,393 1,674 540 -240 -290 -290   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 290 290   Balance sheet total (assets)   1,192 1,406 2,357 2,899 822 342 0.0 0.0   Net Debt   -159 -936 -115 -105 -99.5 -286 290 290     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   580 748 1,264 666 -22.3 774 0.0 0.0   Gross profit growth   -0.0% 28.9% 69.0% -47.3% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -100.0% 0.0%   Employee expenses   -406.6 -499.0 -421.9 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,192 1,406 2,357 2,899 822 342 0 0   Balance sheet change%   27.3% 17.9% 67.7% 23.0% -71.7% -58.3% -100.0% 0.0%   Added value   587.8 748.3 1,264.5 392.6 80.2 34.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -66 -63 -63 -205 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   2.0 3.0 4.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   25.5% 29.1% 64.1% 43.6% 100.0% 4.5% 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 %   13.9% 16.8% 43.1% 14.8% 58.6% 119.0% 0.0% 0.0%   ROI %   25.9% 31.8% 75.0% 25.4% -102.4% -283.4% 0.0% 0.0%   ROE %   21.2% 27.1% 58.2% 18.4% -102.4% -176.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   46.4% 54.4% 59.1% 57.8% 65.7% -41.2% -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, %   -87.8% -375.4% -13.6% -26.8% 447.1% -821.8% 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 %   97.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.7 2.1 2.9 1.7 2.9 0.5 0.0 0.0   Current Ratio   1.7 2.2 2.9 1.7 2.9 0.5 0.0 0.0   Cash and cash equivalent   159.1 935.6 114.9 105.3 99.5 285.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   436.4 684.4 1,474.9 877.7 540.4 -273.9 -145.1 -145.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 393 80 17 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 393 -22 17 0 0   EBIT / employee   0 0 0 290 -22 17 0 0   Net earnings / employee   0 0 0 282 -1,134 -390 0 0