Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FONDEN FOR BOLIGER TIL SØRESTAURATIONSPERSONEL 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  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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.1% 0.9% 1.5% 1.5% 0.8% 1.0% 9.5% 9.4%   Credit score (0-100)   86 88 75 76 91 86 26 26   Credit rating   A A A A AA A BB BB   Credit limit (kDKK)   419.4 649.0 36.2 48.7 897.2 583.7 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   1,468 1,591 1,567 1,651 1,745 1,784 1,784 1,784   Gross profit   639 644 325 461 915 728 0.0 0.0   EBITDA   639 644 325 461 915 728 0.0 0.0   EBIT   570 566 247 383 837 650 0.0 0.0   Pre-tax profit (PTP)   456.0 418.8 59.2 139.5 749.8 559.2 0.0 0.0   Net earnings   284.9 304.7 31.1 67.8 590.8 429.2 0.0 0.0   Pre-tax profit without non-rec. items   456 419 59.2 139 750 559 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   9,233 9,926 9,848 9,770 9,771 9,693 0.0 0.0   Shareholders equity total   6,741 6,968 6,933 6,938 7,195 7,322 2,830 2,830   Interest-bearing liabilities   7,683 7,464 7,243 7,019 6,793 6,564 0.0 0.0   Balance sheet total (assets)   15,517 15,665 15,540 15,728 16,137 16,540 2,830 2,830   Net Debt   1,403 1,729 1,599 1,076 638 112 -2,830 -2,830     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   1,468 1,591 1,567 1,651 1,745 1,784 1,784 1,784   Net sales growth   7.5% 8.4% -1.5% 5.3% 5.7% 2.2% 0.0% 0.0%   Gross profit   639 644 325 461 915 728 0.0 0.0   Gross profit growth   8.8% 0.7% -49.5% 41.9% 98.5% -20.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   15,517 15,665 15,540 15,728 16,137 16,540 2,830 2,830   Balance sheet change%   100.1% 1.0% -0.8% 1.2% 2.6% 2.5% -82.9% 0.0%   Added value   639.5 643.8 324.8 461.0 914.1 728.1 0.0 0.0   Added value %   43.6% 40.5% 20.7% 27.9% 52.4% 40.8% 0.0% 0.0%   Investments   2,008 615 -155 -155 -78 -157 -9,693 0   Net sales trend   1.0 2.0 -1.0 1.0 2.0 3.0 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  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 %   43.6% 40.5% 20.7% 27.9% 52.4% 40.8% 0.0% 0.0%   EBIT %   38.8% 35.6% 15.8% 23.2% 47.9% 36.4% 0.0% 0.0%   EBIT to gross profit (%)   89.1% 87.9% 76.1% 83.2% 91.4% 89.2% 0.0% 0.0%   Net Earnings %   19.4% 19.2% 2.0% 4.1% 33.9% 24.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   24.2% 24.0% 6.9% 8.8% 38.3% 28.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   31.1% 26.3% 3.8% 8.4% 43.0% 31.4% 0.0% 0.0%   ROA %   4.9% 3.8% 1.7% 2.5% 5.5% 4.2% 0.0% 0.0%   ROI %   5.2% 3.9% 1.8% 2.7% 5.8% 4.4% 0.0% 0.0%   ROE %   5.3% 4.4% 0.4% 1.0% 8.4% 5.9% 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 %   43.4% 44.5% 44.6% 44.1% 44.6% 44.3% 100.0% 100.0%   Relative indebtedness %   570.9% 503.7% 503.8% 466.2% 435.6% 419.6% 0.0% 0.0%   Relative net indebtedness %   143.0% 143.2% 143.8% 106.3% 83.0% 57.9% -158.7% -158.7%   Net int. bear. debt to EBITDA, %   219.5% 268.6% 492.3% 233.3% 69.7% 15.5% 0.0% 0.0%   Gearing %   114.0% 107.1% 104.5% 101.2% 94.4% 89.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.3% 2.8% 3.6% 1.9% 1.9% 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   6.9 7.4 6.5 6.6 6.1 5.9 0.0 0.0   Current Ratio   6.9 7.4 6.5 6.6 6.1 5.9 0.0 0.0   Cash and cash equivalent   6,279.8 5,735.0 5,643.4 5,943.2 6,155.0 6,451.5 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)   71.5 16.8 11.4 14.8 18.6 16.6 0.0 0.0   Current assets / Net sales %   428.2% 360.8% 363.2% 360.8% 364.7% 383.9% 158.7% 158.7%   Net working capital   3,205.5 3,321.8 3,508.9 4,215.1 4,801.0 5,196.2 0.0 0.0   Net working capital %   218.4% 208.8% 223.9% 255.3% 275.1% 291.3% 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 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0