Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SANDWICHEN 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  2019 2019/12 2020 2020/12 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   8.0% 10.3% 4.9% 3.9% 6.7% 6.2% 13.4% 13.4%   Credit score (0-100)   32 24 43 50 35 38 17 17   Credit rating   BB BB 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)  2019 2019/12 2020 2020/12 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,415 1,881 2,014 2,423 1,876 2,056 0.0 0.0   EBITDA   289 149 456 374 449 264 0.0 0.0   EBIT   172 89.4 412 337 415 224 0.0 0.0   Pre-tax profit (PTP)   20.8 -65.7 268.6 261.3 236.5 183.0 0.0 0.0   Net earnings   13.2 -25.3 216.9 195.1 144.6 133.6 0.0 0.0   Pre-tax profit without non-rec. items   20.8 -65.7 269 261 236 183 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   310 251 207 169 135 94.9 0.0 0.0   Shareholders equity total   860 724 828 1,023 681 814 689 689   Interest-bearing liabilities   1,000 1,000 1,031 903 858 857 0.0 0.0   Balance sheet total (assets)   2,479 2,628 2,621 2,686 2,814 2,939 689 689   Net Debt   -998 -1,052 -1,286 434 184 31.8 -689 -689     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   2,415 1,881 2,014 2,423 1,876 2,056 0.0 0.0   Gross profit growth   -2.1% -22.1% 7.1% 20.3% -22.6% 9.6% -100.0% 0.0%   Employees   6 5 4 6 4 5 0 0   Employee growth %   -33.3% -16.7% -20.0% 50.0% -33.3% 25.0% -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)   2,479 2,628 2,621 2,686 2,814 2,939 689 689   Balance sheet change%   -6.6% 6.0% -0.3% 2.5% 4.8% 4.5% -76.6% 0.0%   Added value   289.5 148.9 456.1 374.3 453.0 264.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -220 -119 -88 -75 -68 -80 -95 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 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   7.1% 4.8% 20.5% 13.9% 22.1% 10.9% 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 %   6.7% 3.5% 15.7% 12.7% 15.1% 7.8% 0.0% 0.0%   ROI %   8.6% 5.0% 23.0% 17.8% 23.9% 14.0% 0.0% 0.0%   ROE %   1.5% -3.2% 27.9% 21.1% 17.0% 17.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   34.7% 27.6% 31.6% 38.1% 24.2% 27.7% 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, %   -344.7% -706.6% -282.0% 116.0% 40.9% 12.0% 0.0% 0.0%   Gearing %   116.3% 138.1% 124.4% 88.2% 126.1% 105.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.0% 15.5% 14.1% 7.8% 20.3% 4.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.3 1.2 1.3 0.7 0.5 0.7 0.0 0.0   Current Ratio   1.3 1.2 1.4 0.8 0.6 0.7 0.0 0.0   Cash and cash equivalent   1,997.9 2,052.3 2,316.5 468.5 674.4 825.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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)   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   517.4 441.0 642.8 -186.2 -538.3 -368.7 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  2019 2019/12 2020 2020/12 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   48 30 114 62 113 53 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   48 30 114 62 112 53 0 0   EBIT / employee   29 18 103 56 104 45 0 0   Net earnings / employee   2 -5 54 33 36 27 0 0