Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ganløse Pizza 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   20.2% 20.6% 16.8% 13.7% 19.0% 22.3% 17.8% 17.8%   Credit score (0-100)   6 5 9 15 6 4 8 8   Credit rating   B B BB BB B B 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   862 1,108 1,063 1,108 1,229 1,450 0.0 0.0   EBITDA   45.0 100 48.7 -18.2 -119 120 0.0 0.0   EBIT   5.3 50.2 -0.1 -86.2 -215 44.6 0.0 0.0   Pre-tax profit (PTP)   5.3 49.0 -0.9 -90.6 -219.1 42.8 0.0 0.0   Net earnings   4.2 38.0 -0.9 -90.6 -151.2 33.4 0.0 0.0   Pre-tax profit without non-rec. items   5.3 49.0 -0.9 -90.6 -219 42.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   102 139 130 365 276 209 0.0 0.0   Shareholders equity total   4.2 42.2 81.3 63.0 -88.2 -54.8 -94.8 -94.8   Interest-bearing liabilities   30.9 53.8 0.0 297 313 214 127 127   Balance sheet total (assets)   234 270 270 549 506 420 31.7 31.7   Net Debt   9.1 30.0 -21.4 264 261 131 127 127     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   862 1,108 1,063 1,108 1,229 1,450 0.0 0.0   Gross profit growth   0.0% 28.6% -4.0% 4.2% 10.9% 18.0% -100.0% 0.0%   Employees   0 0 0 4 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   234 270 270 549 506 420 32 32   Balance sheet change%   0.0% 15.1% 0.1% 103.5% -7.8% -17.0% -92.5% 0.0%   Added value   45.0 100.5 48.7 -18.2 -147.1 120.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   144 -25 -67 153 -192 -151 -209 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 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   0.6% 4.5% -0.0% -7.8% -17.5% 3.1% 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 %   2.3% 19.9% -0.0% -21.0% -37.6% 8.4% 0.0% 0.0%   ROI %   15.1% 76.6% -0.1% -39.0% -63.9% 17.0% 0.0% 0.0%   ROE %   100.0% 164.1% -1.5% -125.6% -53.1% 7.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   1.8% 15.6% 30.1% 11.5% -14.8% -11.5% -74.9% -74.9%   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, %   20.3% 29.9% -43.9% -1,453.0% -219.2% 109.3% 0.0% 0.0%   Gearing %   742.2% 127.5% 0.0% 472.0% -355.2% -390.1% -133.4% -133.4%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 2.6% 3.0% 3.0% 1.3% 0.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.1 0.2 0.2 0.3 0.3 0.0 0.0   Current Ratio   0.2 0.3 0.4 0.3 0.3 0.4 0.0 0.0   Cash and cash equivalent   21.7 23.7 21.4 33.3 52.1 82.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -179.1 -166.6 -109.0 -348.6 -403.8 -295.1 -63.3 -63.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -5 -37 30 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -5 -30 30 0 0   EBIT / employee   0 0 0 -22 -54 11 0 0   Net earnings / employee   0 0 0 -23 -38 8 0 0