Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Café Kræmmerhuset 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% 1.5% 1.5%   Bankruptcy risk   5.3% 5.6% 4.4% 3.5% 3.8% 3.4% 11.9% 11.9%   Credit score (0-100)   44 42 47 52 51 53 20 20   Credit rating   BBB BBB BBB BBB BBB BBB 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   1,222 1,038 1,908 1,606 1,717 2,455 0.0 0.0   EBITDA   352 211 438 493 397 465 0.0 0.0   EBIT   332 169 397 441 345 408 0.0 0.0   Pre-tax profit (PTP)   326.0 161.3 388.8 424.2 269.9 473.6 0.0 0.0   Net earnings   246.3 125.6 286.9 330.6 210.1 372.1 0.0 0.0   Pre-tax profit without non-rec. items   326 161 389 424 270 474 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   198 156 242 190 138 231 0.0 0.0   Shareholders equity total   573 698 985 1,316 1,526 1,898 1,773 1,773   Interest-bearing liabilities   44.0 4.2 23.9 10.8 12.9 0.0 0.0 0.0   Balance sheet total (assets)   971 1,045 1,769 1,833 1,951 2,518 1,773 1,773   Net Debt   -672 -825 -1,451 -1,084 -1,736 -2,191 -1,773 -1,773     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   1,222 1,038 1,908 1,606 1,717 2,455 0.0 0.0   Gross profit growth   14.8% -15.0% 83.8% -15.9% 6.9% 42.9% -100.0% 0.0%   Employees   0 0 0 0 5 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 20.0% -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)   971 1,045 1,769 1,833 1,951 2,518 1,773 1,773   Balance sheet change%   30.5% 7.7% 69.3% 3.6% 6.4% 29.1% -29.6% 0.0%   Added value   351.8 210.9 438.1 493.5 397.1 465.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   168 -83 45 -104 -104 35 -231 0   Net sales trend   0.0 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 5.0 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 (%)   27.1% 16.3% 20.8% 27.5% 20.1% 16.6% 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 %   38.7% 16.8% 28.2% 24.5% 18.4% 21.4% 0.0% 0.0%   ROI %   66.5% 25.4% 45.5% 37.1% 24.0% 27.7% 0.0% 0.0%   ROE %   54.8% 19.8% 34.1% 28.7% 14.8% 21.7% 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 %   59.0% 66.8% 55.7% 71.8% 78.2% 75.4% 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, %   -191.0% -391.1% -331.1% -219.6% -437.2% -470.9% 0.0% 0.0%   Gearing %   7.7% 0.6% 2.4% 0.8% 0.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.9% 33.3% 55.5% 99.4% 657.4% 85.0% 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   1.9 2.6 2.0 2.3 4.4 3.6 0.0 0.0   Current Ratio   2.0 2.6 2.0 2.3 4.4 3.7 0.0 0.0   Cash and cash equivalent   715.7 828.9 1,474.6 1,094.5 1,748.8 2,190.8 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   383.3 550.2 768.0 656.9 981.4 1,096.8 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  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   0 0 0 0 79 78 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 79 78 0 0   EBIT / employee   0 0 0 0 69 68 0 0   Net earnings / employee   0 0 0 0 42 62 0 0