Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FASTFOOD ONE ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 1.5%   Bankruptcy risk   5.5% 5.5% 5.3% 7.6% 5.2% 17.8% 13.4% 13.4%   Credit score (0-100)   43 42 42 31 42 8 17 17   Credit rating   BBB BBB BBB BB BBB B BB 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)  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   912 827 834 780 568 -82.0 0.0 0.0   EBITDA   352 181 297 106 271 -216 0.0 0.0   EBIT   334 161 258 70.3 271 -216 0.0 0.0   Pre-tax profit (PTP)   362.4 177.7 167.9 52.7 247.3 -229.9 0.0 0.0   Net earnings   282.0 129.6 130.0 40.8 193.0 -229.9 0.0 0.0   Pre-tax profit without non-rec. items   362 178 168 52.7 247 -230 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   63.7 68.0 163 73.8 0.0 0.0 0.0 0.0   Shareholders equity total   1,003 1,025 1,099 1,084 1,219 931 745 745   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,754 1,897 1,763 1,637 1,658 1,344 745 745   Net Debt   -734 -812 -1,314 -1,359 -1,493 -1,203 -745 -745     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   912 827 834 780 568 -82.0 0.0 0.0   Gross profit growth   14.5% -9.3% 0.8% -6.5% -27.2% 0.0% 0.0% 0.0%   Employees   5 5 6 6 2 1 0 0   Employee growth %   0.0% 0.0% 20.0% 0.0% -66.7% -50.0% -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)   1,754 1,897 1,763 1,637 1,658 1,344 745 745   Balance sheet change%   16.0% 8.2% -7.0% -7.2% 1.3% -19.0% -44.6% 0.0%   Added value   352.1 181.1 296.6 105.5 305.9 -215.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -17 -16 57 -125 -74 0 0 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 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 (%)   36.6% 19.4% 30.9% 9.0% 47.7% 262.9% 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 %   23.5% 10.9% 14.5% 4.6% 16.5% -14.3% 0.0% 0.0%   ROI %   41.9% 19.7% 25.0% 7.2% 23.6% -20.0% 0.0% 0.0%   ROE %   30.8% 12.8% 12.2% 3.7% 16.8% -21.4% 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 %   57.2% 54.0% 62.4% 66.2% 73.5% 69.3% 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, %   -208.6% -448.4% -443.1% -1,288.5% -551.5% 557.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   2.1 2.0 2.3 2.7 3.6 3.1 0.0 0.0   Current Ratio   2.1 2.0 2.3 2.7 3.6 3.1 0.0 0.0   Cash and cash equivalent   734.5 812.3 1,314.2 1,359.5 1,493.0 1,202.6 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   860.8 876.7 855.9 929.9 1,139.5 865.7 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   70 36 49 18 153 -216 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   70 36 49 18 135 -216 0 0   EBIT / employee   67 32 43 12 135 -216 0 0   Net earnings / employee   56 26 22 7 96 -230 0 0