Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BurgerMania 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  2017 2018/6 2018 2019/6 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 8.3%   Bankruptcy risk   12.6% 12.6% 0.0% 5.8% 10.6% 18.9% 20.5% 16.6%   Credit score (0-100)   20 20 0 39 22 6 4 11   Credit rating   BB BB N/A BBB BB B B 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)  2017 2018/6 2018 2019/6 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   273 567 0.0 976 535 407 0.0 0.0   EBITDA   -172 134 0.0 195 -102 133 0.0 0.0   EBIT   -190 120 0.0 180 -116 115 0.0 0.0   Pre-tax profit (PTP)   -189.5 120.2 0.0 177.8 -117.7 111.6 0.0 0.0   Net earnings   -146.8 92.8 0.0 138.3 -115.3 109.9 0.0 0.0   Pre-tax profit without non-rec. items   -190 120 0.0 178 -118 112 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   70.5 66.3 0.0 52.0 37.8 0.0 0.0 0.0   Shareholders equity total   -91.8 0.9 0.0 139 23.9 134 82.8 82.8   Interest-bearing liabilities   240 120 0.0 57.4 79.3 8.8 0.0 0.0   Balance sheet total (assets)   203 225 0.0 402 261 179 82.8 82.8   Net Debt   206 62.4 0.0 -174 -18.6 -16.4 -82.8 -82.8     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   273 567 0.0 976 535 407 0.0 0.0   Gross profit growth   0.0% 107.6% -100.0% 0.0% -45.2% -23.9% -100.0% 0.0%   Employees   5 2 0 2 3 1 0 0   Employee growth %   0.0% -60.0% -100.0% 0.0% 50.0% -66.7% -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)   203 225 0 402 261 179 83 83   Balance sheet change%   0.0% 10.8% -100.0% 0.0% -35.1% -31.3% -53.8% 0.0%   Added value   -171.9 134.4 0.0 194.6 -102.0 132.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   53 -18 -66 38 -28 -56 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 0.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   -69.4% 21.2% 0.0% 18.5% -21.7% 28.2% 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 %   -64.2% 46.2% 0.0% 44.9% -35.0% 52.1% 0.0% 0.0%   ROI %   -78.8% 66.5% 0.0% 90.6% -76.9% 93.4% 0.0% 0.0%   ROE %   -72.2% 90.8% 0.0% 99.3% -141.3% 139.3% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -31.1% 0.4% 0.0% 34.6% 9.2% 74.6% 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, %   -120.0% 46.4% 0.0% -89.4% 18.3% -12.4% 0.0% 0.0%   Gearing %   -261.8% 12,870.3% 0.0% 41.2% 331.2% 6.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 8.9% 2.2% 7.3% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.3 0.3 0.0 0.9 0.4 3.9 0.0 0.0   Current Ratio   0.5 0.5 0.0 1.1 0.7 3.9 0.0 0.0   Cash and cash equivalent   34.2 57.7 0.0 231.3 98.0 25.2 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -162.4 -122.3 0.0 32.6 -70.9 133.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -34 67 0 97 -34 133 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -34 67 0 97 -34 133 0 0   EBIT / employee   -38 60 0 90 -39 115 0 0   Net earnings / employee   -29 46 0 69 -38 110 0 0