Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Havnegrillen Næstved 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 2019/9 2020 2020/9 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   22.2% 18.5% 22.5% 22.2% 19.9% 25.0% 20.4% 20.4%   Credit score (0-100)   5 7 3 3 5 3 5 5   Credit rating   B B B B B B B B   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 2019/9 2020 2020/9 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   884 969 889 917 890 953 0.0 0.0   EBITDA   -5.8 120 7.7 -37.4 -22.9 51.5 0.0 0.0   EBIT   -36.3 89.9 -22.8 -60.1 -41.5 33.0 0.0 0.0   Pre-tax profit (PTP)   -63.6 63.5 -47.5 -83.6 -66.8 10.8 0.0 0.0   Net earnings   -50.7 46.1 -35.2 -122.4 -66.8 10.8 0.0 0.0   Pre-tax profit without non-rec. items   -63.6 63.5 -47.5 -83.6 -66.8 10.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   379 349 318 295 277 258 0.0 0.0   Shareholders equity total   -93.7 -47.6 -82.8 -205 -272 -261 -341 -341   Interest-bearing liabilities   174 148 108 367 339 330 341 341   Balance sheet total (assets)   517 659 529 384 363 326 0.0 0.0   Net Debt   137 -101 -17.4 335 297 298 341 341     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 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   884 969 889 917 890 953 0.0 0.0   Gross profit growth   0.9% 9.7% -8.3% 3.1% -3.0% 7.1% -100.0% 0.0%   Employees   3 3 3 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   517 659 529 384 363 326 0 0   Balance sheet change%   -12.2% 27.5% -19.7% -27.5% -5.4% -10.1% -100.0% 0.0%   Added value   -5.8 120.4 7.7 -37.4 -18.8 51.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -61 -61 -61 -45 -37 -37 -258 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 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 (%)   -4.1% 9.3% -2.6% -6.6% -4.7% 3.5% 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 %   -5.8% 13.6% -3.5% -10.0% -6.8% 5.4% 0.0% 0.0%   ROI %   -18.9% 55.8% -17.8% -25.3% -11.7% 9.9% 0.0% 0.0%   ROE %   -9.2% 7.8% -5.9% -26.8% -17.9% 3.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   -15.3% -6.7% -13.5% -34.8% -42.8% -44.5% -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, %   -2,361.4% -84.3% -226.3% -895.4% -1,297.7% 578.1% 0.0% 0.0%   Gearing %   -185.4% -311.6% -130.7% -178.9% -124.5% -126.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.2% 16.4% 19.2% 9.9% 7.2% 6.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.2 0.5 0.3 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.3 0.5 0.4 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   36.4 249.8 125.6 31.9 41.7 32.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 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   -347.0 -305.8 -347.6 -493.9 -558.8 -529.5 -170.6 -170.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 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   -2 40 3 -12 -6 17 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -2 40 3 -12 -8 17 0 0   EBIT / employee   -12 30 -8 -20 -14 11 0 0   Net earnings / employee   -17 15 -12 -41 -22 4 0 0