Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JIN SHING GRILL 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% 8.5% 8.5%   Bankruptcy risk   1.4% 1.4% 1.6% 1.4% 2.8% 3.1% 9.7% 9.7%   Credit score (0-100)   80 79 74 78 59 56 26 26   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   25.7 20.0 6.1 38.1 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   5,450 4,711 4,810 4,975 4,021 4,532 0.0 0.0   EBITDA   1,044 937 989 916 236 140 0.0 0.0   EBIT   824 758 809 796 163 79.5 0.0 0.0   Pre-tax profit (PTP)   812.6 743.0 821.8 755.8 117.2 49.8 0.0 0.0   Net earnings   633.7 579.4 640.8 589.4 91.5 38.9 0.0 0.0   Pre-tax profit without non-rec. items   813 743 822 756 117 49.8 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   3,326 3,215 4,034 3,969 3,915 3,855 0.0 0.0   Shareholders equity total   2,199 2,278 2,419 2,509 2,100 1,639 1,514 1,514   Interest-bearing liabilities   912 649 588 907 1,163 1,266 0.0 0.0   Balance sheet total (assets)   3,827 3,733 5,324 4,660 4,060 4,117 1,514 1,514   Net Debt   909 643 583 890 1,145 1,167 -1,514 -1,514     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   5,450 4,711 4,810 4,975 4,021 4,532 0.0 0.0   Gross profit growth   -21.0% -13.6% 2.1% 3.4% -19.2% 12.7% -100.0% 0.0%   Employees   14 11 10 10 9 10 0 0   Employee growth %   -17.6% -21.4% -9.1% 0.0% -10.0% 11.1% -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)   3,827 3,733 5,324 4,660 4,060 4,117 1,514 1,514   Balance sheet change%   -5.5% -2.5% 42.6% -12.5% -12.9% 1.4% -63.2% 0.0%   Added value   1,044.4 937.4 988.6 915.6 281.8 139.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -139 -290 640 -184 -128 -121 -3,855 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  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 (%)   15.1% 16.1% 16.8% 16.0% 4.0% 1.8% 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 %   21.2% 20.2% 18.5% 16.3% 3.7% 2.0% 0.0% 0.0%   ROI %   27.9% 24.9% 27.7% 24.7% 4.7% 2.5% 0.0% 0.0%   ROE %   29.7% 25.9% 27.3% 23.9% 4.0% 2.1% 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 %   57.5% 61.0% 45.4% 53.8% 51.7% 39.8% 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, %   87.0% 68.6% 58.9% 97.2% 484.6% 835.2% 0.0% 0.0%   Gearing %   41.5% 28.5% 24.3% 36.2% 55.4% 77.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.5% 2.7% 7.4% 4.4% 2.5% 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   0.3 0.3 0.4 0.3 0.1 0.1 0.0 0.0   Current Ratio   0.3 0.4 0.5 0.3 0.1 0.1 0.0 0.0   Cash and cash equivalent   3.1 5.8 5.7 17.7 17.7 98.6 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   -1,095.4 -887.6 -1,553.3 -1,372.6 -1,696.8 -2,067.4 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   75 85 99 92 31 14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   75 85 99 92 26 14 0 0   EBIT / employee   59 69 81 80 18 8 0 0   Net earnings / employee   45 53 64 59 10 4 0 0