Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Café SMK 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   11.4% 10.2% 8.8% 5.6% 4.4% 5.0% 10.8% 10.6%   Credit score (0-100)   22 24 27 40 46 44 23 23   Credit rating   BB BB BB BBB BBB BBB BB BB   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 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   5,110 2,684 3,635 7,426 8,982 7,382 0.0 0.0   EBITDA   1,159 -47.9 732 2,643 3,897 1,349 0.0 0.0   EBIT   1,085 -93.2 712 2,638 3,881 1,334 0.0 0.0   Pre-tax profit (PTP)   1,080.9 -74.4 751.3 2,722.4 4,105.4 1,513.4 0.0 0.0   Net earnings   836.1 -62.4 578.7 2,097.0 3,202.0 1,177.5 0.0 0.0   Pre-tax profit without non-rec. items   1,081 -74.4 751 2,722 4,105 1,513 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   64.5 19.2 0.0 41.0 25.6 10.3 0.0 0.0   Shareholders equity total   675 613 1,192 2,389 4,391 5,568 5,518 5,518   Interest-bearing liabilities   0.0 0.0 410 218 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,179 1,911 3,958 7,735 7,220 6,603 5,518 5,518   Net Debt   -1,778 -410 -1,664 -1,816 -669 -385 -5,518 -5,518     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   5,110 2,684 3,635 7,426 8,982 7,382 0.0 0.0   Gross profit growth   82.4% -47.5% 35.4% 104.3% 21.0% -17.8% -100.0% 0.0%   Employees   0 0 0 11 12 11 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 9.1% -8.3% -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)   2,179 1,911 3,958 7,735 7,220 6,603 5,518 5,518   Balance sheet change%   98.8% -12.3% 107.1% 95.4% -6.7% -8.5% -16.4% 0.0%   Added value   1,159.1 -47.9 731.6 2,642.7 3,886.3 1,349.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -99 -91 -38 36 -31 -31 -10 0   Net sales trend   0.0 0.0 0.0 0.0 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  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 (%)   21.2% -3.5% 19.6% 35.5% 43.2% 18.1% 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 %   63.2% -3.3% 26.2% 46.9% 54.9% 22.2% 0.0% 0.0%   ROI %   182.0% -10.6% 69.4% 130.4% 117.3% 30.8% 0.0% 0.0%   ROE %   94.4% -9.7% 64.1% 117.1% 94.5% 23.6% 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 %   31.0% 32.1% 30.2% 39.9% 63.9% 84.4% 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, %   -153.4% 856.0% -227.4% -68.7% -17.2% -28.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 34.4% 9.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 0.0% 8.6% 7.1% 0.2% 0.0% 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   1.4 1.4 1.4 2.1 2.9 6.3 0.0 0.0   Current Ratio   1.4 1.5 1.4 1.4 2.5 6.4 0.0 0.0   Cash and cash equivalent   1,778.5 409.7 2,074.0 2,033.8 669.4 385.0 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   611.0 593.9 1,191.8 2,347.7 4,365.2 5,558.1 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 0 240 324 123 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 240 325 123 0 0   EBIT / employee   0 0 0 240 323 121 0 0   Net earnings / employee   0 0 0 191 267 107 0 0