Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FRONTPAGE CAFE OG BAR 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   3.0% 5.0% 3.3% 6.3% 3.5% 8.2% 13.1% 12.8%   Credit score (0-100)   59 43 53 37 52 30 18 18   Credit rating   BBB BBB BBB BBB BBB BB 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   4,437 2,886 3,885 3,151 3,197 1,911 0.0 0.0   EBITDA   899 136 890 -9.0 594 -537 0.0 0.0   EBIT   836 64.5 813 -95.9 524 -560 0.0 0.0   Pre-tax profit (PTP)   739.9 -38.7 677.8 -109.6 547.9 -553.9 0.0 0.0   Net earnings   577.1 -30.3 535.4 -93.0 427.0 -432.2 0.0 0.0   Pre-tax profit without non-rec. items   740 -38.7 678 -110 548 -554 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   273 220 168 120 49.5 25.8 0.0 0.0   Shareholders equity total   2,492 2,462 2,497 2,404 2,832 1,399 1,274 1,274   Interest-bearing liabilities   512 459 472 459 459 459 0.0 0.0   Balance sheet total (assets)   3,638 4,049 4,540 3,555 3,831 2,146 1,274 1,274   Net Debt   -561 -1,263 -2,121 -1,222 -873 10.7 -1,274 -1,274     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   4,437 2,886 3,885 3,151 3,197 1,911 0.0 0.0   Gross profit growth   3.2% -35.0% 34.6% -18.9% 1.4% -40.2% -100.0% 0.0%   Employees   7 7 8 7 7 6 0 0   Employee growth %   0.0% 0.0% 14.3% -12.5% 0.0% -14.3% -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)   3,638 4,049 4,540 3,555 3,831 2,146 1,274 1,274   Balance sheet change%   5.1% 11.3% 12.1% -21.7% 7.8% -44.0% -40.6% 0.0%   Added value   898.8 136.1 889.6 -9.0 610.5 -536.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   73 -124 -128 -136 -140 -47 -26 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 -1.0 1.0 -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 (%)   18.8% 2.2% 20.9% -3.0% 16.4% -29.3% 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 %   23.6% 1.7% 18.9% -2.3% 14.9% -18.5% 0.0% 0.0%   ROI %   29.1% 2.2% 27.6% -3.1% 17.9% -21.5% 0.0% 0.0%   ROE %   26.2% -1.2% 21.6% -3.8% 16.3% -20.4% 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 %   68.5% 60.8% 55.0% 67.6% 73.9% 65.3% 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, %   -62.4% -928.6% -238.4% 13,603.6% -147.1% -2.0% 0.0% 0.0%   Gearing %   20.5% 18.7% 18.9% 19.1% 16.2% 32.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.4% 21.3% 29.1% 3.8% 0.4% 0.2% 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   2.7 2.2 2.0 2.6 3.4 2.3 0.0 0.0   Current Ratio   2.8 2.2 2.0 2.7 3.4 2.3 0.0 0.0   Cash and cash equivalent   1,072.8 1,722.9 2,593.5 1,681.3 1,332.5 448.7 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   1,930.2 1,884.3 1,984.3 1,924.5 2,398.6 966.0 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   128 19 111 -1 87 -89 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   128 19 111 -1 85 -89 0 0   EBIT / employee   119 9 102 -14 75 -93 0 0   Net earnings / employee   82 -4 67 -13 61 -72 0 0