Slagterens smørrebrød ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  5.8% 5.8% 5.8% 5.8% 5.8%  
Bankruptcy risk  0.0% 25.8% 9.6% 17.9% 5.6%  
Credit score (0-100)  0 2 25 7 41  
Credit rating  N/A B BB B BBB  
Credit limit (kDKK)  0.0 -0.0 0.0 -0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Gross profit  0.0 289 932 536 1,022  
EBITDA  0.0 -232 232 -426 101  
EBIT  0.0 -265 122 -551 101  
Pre-tax profit (PTP)  0.0 -266.7 102.5 -552.4 96.3  
Net earnings  0.0 -208.6 70.8 -578.8 96.3  
Pre-tax profit without non-rec. items  0.0 -267 102 -552 96.3  

 
See the entire income statement

Balance sheet (kDKK) 
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Tangible assets total  0.0 124 377 283 283  
Shareholders equity total  0.0 -169 -97.8 -677 56.5  
Interest-bearing liabilities  0.0 140 511 674 358  
Balance sheet total (assets)  0.0 227 847 614 844  

Net Debt  0.0 128 414 607 204  
 
See the entire balance sheet

Volume 
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 289 932 536 1,022  
Gross profit growth  0.0% 0.0% 222.5% -42.5% 90.5%  
Employees  0 0 3 3 3  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 227 847 614 844  
Balance sheet change%  0.0% 0.0% 273.5% -27.5% 37.4%  
Added value  0.0 -232.2 232.3 -441.0 100.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 91 143 -219 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 -1.0 1.0 -1.0 1.0  

Profitability 
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% -91.9% 13.1% -102.8% 9.8%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% -67.2% 18.2% -49.3% 9.4%  
ROI %  0.0% -190.2% 28.7% -69.5% 13.5%  
ROE %  0.0% -92.1% 13.2% -79.3% 28.7%  

Solidity 
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  0.0% -42.7% -10.4% -52.4% 6.7%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% -55.1% 178.2% -142.3% 203.3%  
Gearing %  0.0% -82.8% -522.8% -99.6% 633.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 1.7% 6.0% 0.2% 0.8%  

Liquidity 
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.0 0.2 0.3 0.2 0.6  
Current Ratio  0.0 0.2 0.6 0.3 1.0  
Cash and cash equivalent  0.0 11.6 97.3 67.7 153.4  

Capital use efficiency 
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 -300.6 -275.3 -759.6 -26.4  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 77 -147 34  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 77 -142 34  
EBIT / employee  0 0 41 -184 34  
Net earnings / employee  0 0 24 -193 32