Bakers Juice Cafe ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  9.6% 10.6% 14.2% 25.7% 12.6%  
Credit score (0-100)  27 23 14 2 18  
Credit rating  BB BB BB B BB  
Credit limit (kDKK)  0.0 0.0 -0.0 -0.0 -0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  317 229 -62.5 67.7 121  
EBITDA  9.6 39.6 -334 -216 -119  
EBIT  -3.8 26.2 -347 -221 -131  
Pre-tax profit (PTP)  -3.8 25.8 -53.9 -71.4 -106.1  
Net earnings  -3.8 25.8 -53.9 -71.4 -106.1  
Pre-tax profit without non-rec. items  -3.8 25.8 -53.9 -71.4 -106  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  16.8 8.4 0.0 0.0 28.7  
Shareholders equity total  42.8 68.6 14.7 -56.7 -163  
Interest-bearing liabilities  25.7 1.2 2.0 47.7 231  
Balance sheet total (assets)  170 205 84.3 78.0 105  

Net Debt  4.1 -66.0 -11.5 37.0 214  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  317 229 -62.5 67.7 121  
Gross profit growth  41.1% -27.9% 0.0% 0.0% 79.5%  
Employees  1 1 1 0 1  
Employee growth %  0.0% 0.0% 0.0% -100.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 -240.2  
Balance sheet total (assets)  170 205 84 78 105  
Balance sheet change%  9.4% 20.9% -58.9% -7.5% 34.2%  
Added value  9.6 39.6 -333.7 -208.0 121.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -27 -27 -27 -10 12  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -1.0 1.0 -1.0 -2.0 -3.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  -1.2% 11.5% 555.1% -327.2% -107.8%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -2.1% 14.0% -39.3% -65.1% -50.8%  
ROI %  -4.2% 37.9% -131.6% -221.5% -73.4%  
ROE %  -3.8% 46.3% -129.4% -154.1% -116.1%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  25.3% 33.5% 17.4% -42.1% -60.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  42.9% -166.6% 3.5% -17.1% -180.0%  
Gearing %  60.1% 1.7% 13.6% -84.1% -141.7%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 3.5% -188.7% 0.4% 2.8%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.3 0.9 0.8 0.4 0.2  
Current Ratio  0.6 0.9 0.9 0.4 0.2  
Cash and cash equivalent  21.6 67.2 13.5 10.7 16.9  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -48.2 -9.1 -10.3 -76.7 -206.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  10 40 -334 0 121  
Employee expenses / employee  0 0 0 0 -240  
EBITDA / employee  10 40 -334 0 -119  
EBIT / employee  -4 26 -347 0 -131  
Net earnings / employee  -4 26 -54 0 -106