Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Slagterens smørrebrød 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 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8%   Bankruptcy risk   0.0% 0.0% 25.8% 9.6% 17.9% 5.6% 18.0% 18.0%   Credit score (0-100)   0 0 2 25 7 41 8 8   Credit rating   N/A N/A B BB B BBB 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 N/A 2020 N/A 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   0.0 0.0 289 932 536 1,022 0.0 0.0   EBITDA   0.0 0.0 -232 232 -426 101 0.0 0.0   EBIT   0.0 0.0 -265 122 -551 101 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -266.7 102.5 -552.4 96.3 0.0 0.0   Net earnings   0.0 0.0 -208.6 70.8 -578.8 96.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -267 102 -552 96.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 124 377 283 283 0.0 0.0   Shareholders equity total   0.0 0.0 -169 -97.8 -677 56.5 -620 -620   Interest-bearing liabilities   0.0 0.0 140 511 674 358 620 620   Balance sheet total (assets)   0.0 0.0 227 847 614 844 0.0 0.0   Net Debt   0.0 0.0 128 414 607 204 620 620     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 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   0.0 0.0 289 932 536 1,022 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 222.5% -42.5% 90.5% -100.0% 0.0%   Employees   0 0 0 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)   0 0 227 847 614 844 0 0   Balance sheet change%   0.0% 0.0% 0.0% 273.5% -27.5% 37.4% -100.0% 0.0%   Added value   0.0 0.0 -232.2 232.3 -441.0 100.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 91 143 -219 0 -283 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 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 (%)   0.0% 0.0% -91.9% 13.1% -102.8% 9.8% 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 %   0.0% 0.0% -67.2% 18.2% -49.3% 9.4% 0.0% 0.0%   ROI %   0.0% 0.0% -190.2% 28.7% -69.5% 13.5% 0.0% 0.0%   ROE %   0.0% 0.0% -92.1% 13.2% -79.3% 28.7% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% -42.7% -10.4% -52.4% 6.7% -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, %   0.0% 0.0% -55.1% 178.2% -142.3% 203.3% 0.0% 0.0%   Gearing %   0.0% 0.0% -82.8% -522.8% -99.6% 633.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.7% 6.0% 0.2% 0.8% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.2 0.3 0.2 0.6 0.0 0.0   Current Ratio   0.0 0.0 0.2 0.6 0.3 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 11.6 97.3 67.7 153.4 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 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   0.0 0.0 -300.6 -275.3 -759.6 -26.4 -310.2 -310.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 N/A 2020 N/A 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   0 0 0 77 -147 34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 77 -142 34 0 0   EBIT / employee   0 0 0 41 -184 34 0 0   Net earnings / employee   0 0 0 24 -193 32 0 0