Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ASIA RESTAURANT ODENSE 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 8.3% 8.3%   Bankruptcy risk   0.9% 0.9% 2.4% 1.8% 1.8% 0.9% 7.1% 7.1%   Credit score (0-100)   90 89 63 71 71 87 34 34   Credit rating   A A BBB A A A BBB BBB   Credit limit (kDKK)   720.6 676.7 0.1 5.5 4.1 686.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,481 5,133 3,275 3,272 3,394 4,099 0.0 0.0   EBITDA   1,586 1,215 -94.2 147 121 704 0.0 0.0   EBIT   1,459 1,107 -215 38.2 73.3 661 0.0 0.0   Pre-tax profit (PTP)   1,654.3 1,409.3 65.6 164.0 171.3 864.2 0.0 0.0   Net earnings   1,289.0 1,095.6 50.8 127.9 132.5 673.3 0.0 0.0   Pre-tax profit without non-rec. items   1,654 1,409 65.6 164 171 864 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,908 1,886 1,766 1,657 1,610 1,567 0.0 0.0   Shareholders equity total   8,122 8,858 8,540 8,291 8,042 8,306 7,801 7,801   Interest-bearing liabilities   1,322 1,251 1,569 1,220 730 509 0.0 0.0   Balance sheet total (assets)   11,312 12,286 12,424 11,538 11,166 11,825 7,801 7,801   Net Debt   550 1,146 1,514 709 325 -67.6 -7,801 -7,801     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   5,481 5,133 3,275 3,272 3,394 4,099 0.0 0.0   Gross profit growth   -5.3% -6.3% -36.2% -0.1% 3.7% 20.8% -100.0% 0.0%   Employees   11 11 9 9 9 9 0 0   Employee growth %   0.0% 0.0% -18.2% 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)   11,312 12,286 12,424 11,538 11,166 11,825 7,801 7,801   Balance sheet change%   -7.7% 8.6% 1.1% -7.1% -3.2% 5.9% -34.0% 0.0%   Added value   1,586.3 1,215.1 -94.2 146.9 182.0 703.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -214 -130 -241 -217 -95 -85 -1,567 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   26.6% 21.6% -6.6% 1.2% 2.2% 16.1% 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 %   15.3% 12.6% 1.3% 1.8% 2.1% 8.3% 0.0% 0.0%   ROI %   18.4% 15.2% 1.6% 2.2% 2.6% 10.8% 0.0% 0.0%   ROE %   16.8% 12.9% 0.6% 1.5% 1.6% 8.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   71.8% 72.1% 68.7% 71.9% 72.0% 70.2% 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, %   34.6% 94.3% -1,607.4% 482.6% 269.2% -9.6% 0.0% 0.0%   Gearing %   16.3% 14.1% 18.4% 14.7% 9.1% 6.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.1% 6.0% 7.0% 3.8% 7.2% 14.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   3.2 3.2 2.9 3.1 3.1 2.9 0.0 0.0   Current Ratio   3.2 3.2 2.9 3.1 3.1 2.9 0.0 0.0   Cash and cash equivalent   772.7 105.3 55.1 511.1 405.4 576.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   5,850.3 6,867.7 6,657.0 6,399.2 6,107.3 6,335.4 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   144 110 -10 16 20 78 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   144 110 -10 16 13 78 0 0   EBIT / employee   133 101 -24 4 8 73 0 0   Net earnings / employee   117 100 6 14 15 75 0 0