Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

POPL Burger 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 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   2.6% 21.8% 6.4% 8.5% 4.8% 5.0% 16.5% 16.5%   Credit score (0-100)   62 4 36 28 44 44 11 11   Credit rating   BBB B BBB BB 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 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   12,664 4,592 9,961 9,296 12,359 12,893 0.0 0.0   EBITDA   1,533 -5,547 2,173 1,540 2,957 2,703 0.0 0.0   EBIT   437 -6,669 695 -271 882 661 0.0 0.0   Pre-tax profit (PTP)   162.4 -6,928.4 468.0 -537.2 398.4 241.0 0.0 0.0   Net earnings   118.4 -6,319.7 1,268.9 -419.5 306.2 185.6 0.0 0.0   Pre-tax profit without non-rec. items   162 -6,928 468 -537 398 241 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   7,214 8,286 8,477 8,314 6,865 5,007 0.0 0.0   Shareholders equity total   1,685 -4,635 -3,366 -3,785 -3,479 -3,294 -3,344 -3,344   Interest-bearing liabilities   7,219 10,021 7,564 11,670 9,569 8,556 3,549 3,549   Balance sheet total (assets)   12,236 12,731 12,097 11,095 9,775 8,085 205 205   Net Debt   7,101 10,007 7,325 11,554 9,443 8,406 3,549 3,549     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   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   12,664 4,592 9,961 9,296 12,359 12,893 0.0 0.0   Gross profit growth   -16.0% -63.7% 116.9% -6.7% 32.9% 4.3% -100.0% 0.0%   Employees   34 24 20 19 23 26 0 0   Employee growth %   -10.5% -29.4% -16.7% -5.0% 21.1% 13.0% -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)   12,236 12,731 12,097 11,095 9,775 8,085 205 205   Balance sheet change%   -2.2% 4.0% -5.0% -8.3% -11.9% -17.3% -97.5% 0.0%   Added value   1,533.1 -5,547.2 2,173.4 1,540.1 2,692.9 2,702.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,166 -103 -1,192 -2,027 -3,594 -3,968 -5,007 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 -1.0 1.0 -1.0 1.0 2.0 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 %   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 (%)   3.4% -145.2% 7.0% -2.9% 7.1% 5.1% 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 %   3.5% -45.1% 4.2% -1.8% 6.3% 5.4% 0.0% 0.0%   ROI %   4.5% -68.3% 7.6% -2.6% 7.9% 7.0% 0.0% 0.0%   ROE %   7.3% -87.7% 10.2% -3.6% 2.9% 2.1% 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 %   13.8% -26.7% -21.8% -25.4% -26.3% -28.9% -94.2% -94.2%   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, %   463.2% -180.4% 337.1% 750.2% 319.3% 311.0% 0.0% 0.0%   Gearing %   428.5% -216.2% -224.7% -308.3% -275.0% -259.8% -106.1% -106.1%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.0% 2.6% 2.8% 4.6% 4.7% 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   0.2 0.3 0.2 0.2 0.3 0.3 0.0 0.0   Current Ratio   0.5 0.3 0.3 0.3 0.5 0.5 0.0 0.0   Cash and cash equivalent   118.2 13.3 238.1 115.8 126.3 150.6 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)   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   -3,461.3 -8,055.1 -6,102.8 -3,831.6 -2,007.3 -1,929.9 -1,774.5 -1,774.5   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 2021/12 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   45 -231 109 81 117 104 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   45 -231 109 81 129 104 0 0   EBIT / employee   13 -278 35 -14 38 25 0 0   Net earnings / employee   3 -263 63 -22 13 7 0 0