CVR number 38405837
Industry 56.1020 Restaurants and mobile food service activities

Corner Pizza og Grill House ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  8.5% 8.5% 8.5% 8.5% 8.5%  
Bankruptcy risk  3.2% 2.4% 6.8% 3.5% 2.9%  
Credit score (0-100)  57 64 34 53 57  
Credit rating  BBB BBB BBB BBB BBB  
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
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  1,266 1,652 1,106 1,355 1,351  
EBITDA  158 413 -207 165 230  
EBIT  95.7 350 -265 134 200  
Pre-tax profit (PTP)  91.4 343.5 -271.4 130.8 199.4  
Net earnings  70.7 267.9 -215.5 103.8 151.9  
Pre-tax profit without non-rec. items  91.4 343 -271 131 199  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  162 99.2 131 100 70.6  
Shareholders equity total  186 343 15.0 119 271  
Interest-bearing liabilities  78.0 132 258 235 106  
Balance sheet total (assets)  758 1,022 703 781 799  
Net Debt  -485 -753 -221 -365 -576  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,266 1,652 1,106 1,355 1,351  
Gross profit growth  15.6% 30.5% -33.0% 22.5% -0.4%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  758 1,022 703 781 799  
Balance sheet change%  52.1% 34.7% -31.1% 11.1% 2.3%  
Added value  158.2 412.9 -207.4 191.6 229.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -114 -127 -26 -62 -59  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 4.0 -1.0 1.0 2.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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 (%)  7.6% 21.2% -24.0% 9.9% 14.8%  
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 %  15.2% 39.3% -30.7% 18.0% 25.3%  
ROI %  39.0% 94.4% -70.9% 42.7% 54.7%  
ROE %  46.9% 101.2% -120.2% 155.3% 78.0%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  24.5% 33.6% 2.1% 15.2% 33.9%  
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, %  -306.5% -182.4% 106.6% -221.3% -251.0%  
Gearing %  41.9% 38.4% 1,724.3% 197.4% 39.2%  
Net interest  0 0 0 0 0  
Financing costs %  4.6% 5.9% 3.2% 1.2% 0.2%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  1.0 1.3 0.8 1.0 1.3  
Current Ratio  1.0 1.4 0.8 1.0 1.4  
Cash and cash equivalent  562.9 885.2 479.2 599.1 682.0  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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  24.8 244.2 -116.2 18.5 200.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0