Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RAVELLO PIZZA APS 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  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   20.1% 29.3% 16.5% 13.0% 9.5% 8.1% 18.1% 18.1%   Credit score (0-100)   6 2 10 16 25 29 8 8   Credit rating   B C BB BB BB BB 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)  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   471 1,406 2,143 0 0 0 0 0   Gross profit   195 305 794 992 1,565 2,032 0.0 0.0   EBITDA   77.5 -173 16.0 26.5 55.1 53.1 0.0 0.0   EBIT   77.5 -173 16.0 6.5 47.6 34.5 0.0 0.0   Pre-tax profit (PTP)   77.5 -173.4 16.0 6.2 46.2 34.7 0.0 0.0   Net earnings   75.8 -173.4 12.5 6.2 46.2 27.0 0.0 0.0   Pre-tax profit without non-rec. items   77.5 -173 16.0 6.2 46.2 34.7 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   0.0 0.0 0.0 60.0 52.5 165 0.0 0.0   Shareholders equity total   111 -62.8 -50.4 -44.2 2.0 29.1 -20.9 -20.9   Interest-bearing liabilities   0.0 84.7 0.0 0.0 0.0 0.0 20.9 20.9   Balance sheet total (assets)   122 124 158 377 425 603 0.0 0.0   Net Debt   -122 58.3 -52.3 -207 -257 -226 20.9 20.9     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   471 1,406 2,143 0 0 0 0 0   Net sales growth   -82.3% 198.7% 52.4% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   195 305 794 992 1,565 2,032 0.0 0.0   Gross profit growth   -72.8% 56.0% 160.5% 25.0% 57.7% 29.9% -100.0% 0.0%   Employees   0 0 0 0 0 7 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)   122 124 158 377 425 603 0 0   Balance sheet change%   -56.9% 1.5% 26.9% 138.9% 12.8% 42.0% -100.0% 0.0%   Added value   77.5 -173.4 16.0 26.5 67.6 53.1 0.0 0.0   Added value %   16.5% -12.3% 0.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -85 0 0 40 -15 94 -165 0   Net sales trend   -1.0 1.0 2.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 4.0 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 %   16.5% -12.3% 0.7% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   16.5% -12.3% 0.7% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   39.7% -56.9% 2.0% 0.7% 3.0% 1.7% 0.0% 0.0%   Net Earnings %   16.1% -12.3% 0.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   16.1% -12.3% 0.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   16.5% -12.3% 0.7% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   38.2% -112.0% 8.1% 2.1% 11.3% 6.7% 0.0% 0.0%   ROI %   76.3% -177.6% 37.8% 0.0% 4,658.3% 222.8% 0.0% 0.0%   ROE %   104.3% -147.7% 8.9% 2.3% 24.4% 173.8% 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 %   90.3% -33.6% -24.2% -10.5% 0.5% 4.8% -100.0% -100.0%   Relative indebtedness %   2.5% 13.3% 9.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -23.5% 11.4% 7.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -157.9% -33.6% -327.1% -780.9% -465.7% -425.7% 0.0% 0.0%   Gearing %   0.0% -134.8% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   10.3 0.1 0.3 0.5 0.6 0.6 0.0 0.0   Current Ratio   10.3 0.4 0.6 0.6 0.8 0.7 0.0 0.0   Cash and cash equivalent   122.4 26.4 52.3 207.0 256.6 226.2 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 27.6 32.4 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   26.0% 5.8% 5.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   110.5 -105.7 -93.2 -149.0 -95.3 -181.2 -10.5 -10.5   Net working capital %   23.5% -7.5% -4.3% 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   0 0 0 0 0 8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 8 0 0   EBIT / employee   0 0 0 0 0 5 0 0   Net earnings / employee   0 0 0 0 0 4 0 0