Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

QUEENS CORNER 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   1.2% 1.6% 1.6% 3.9% 2.4% 1.3% 8.6% 8.4%   Credit score (0-100)   83 74 73 50 63 81 29 29   Credit rating   A A A BBB BBB A BB BB   Credit limit (kDKK)   763.2 69.3 77.4 0.0 0.2 514.1 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   4,752 4,067 4,003 3,497 4,142 3,640 0.0 0.0   EBITDA   4,752 4,067 4,003 3,497 4,142 3,640 0.0 0.0   EBIT   4,752 4,067 4,003 -5,431 -858 3,246 0.0 0.0   Pre-tax profit (PTP)   2,504.6 3,340.4 3,314.5 -6,136.5 -1,698.0 2,298.9 0.0 0.0   Net earnings   1,949.0 2,605.5 2,585.1 -6,464.5 -2,362.8 1,789.8 0.0 0.0   Pre-tax profit without non-rec. items   2,505 3,340 3,314 -6,137 -1,698 2,299 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   83,500 83,500 83,500 75,000 70,472 75,292 0.0 0.0   Shareholders equity total   31,970 34,575 37,160 30,696 28,333 30,123 12,123 12,123   Interest-bearing liabilities   48,727 45,735 43,004 41,169 40,604 43,520 0.0 0.0   Balance sheet total (assets)   83,708 83,540 83,544 76,662 71,923 76,801 12,123 12,123   Net Debt   48,679 45,735 43,004 40,640 40,394 43,361 -12,123 -12,123     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   4,752 4,067 4,003 3,497 4,142 3,640 0.0 0.0   Gross profit growth   7.6% -14.4% -1.6% -12.6% 18.4% -12.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   83,708 83,540 83,544 76,662 71,923 76,801 12,123 12,123   Balance sheet change%   0.0% -0.2% 0.0% -8.2% -6.2% 6.8% -84.2% 0.0%   Added value   4,751.5 4,066.5 4,002.8 -5,430.8 -858.1 3,368.2 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 0 -8,500 -4,528 4,698 -75,292 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 -1.0 -2.0 1.0 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 (%)   100.0% 100.0% 100.0% -155.3% -20.7% 89.2% 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 %   5.7% 4.9% 4.8% -6.8% -1.2% 4.4% 0.0% 0.0%   ROI %   5.9% 4.9% 4.9% -6.9% -1.2% 4.4% 0.0% 0.0%   ROE %   6.3% 7.8% 7.2% -19.1% -8.0% 6.1% 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 %   41.5% 44.7% 47.8% 40.0% 39.4% 39.2% 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, %   1,024.5% 1,124.7% 1,074.3% 1,162.0% 975.3% 1,191.3% 0.0% 0.0%   Gearing %   152.4% 132.3% 115.7% 134.1% 143.3% 144.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 1.5% 1.6% 1.7% 2.1% 2.3% 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   0.0 0.0 0.0 0.2 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.2 0.1 0.1 0.0 0.0   Cash and cash equivalent   47.8 0.0 0.0 528.5 209.8 158.7 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   -4,793.6 -3,790.6 -2,916.8 -3,667.4 -3,645.6 -8,340.8 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  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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0