Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MISS BAGEL 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   7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1%   Bankruptcy risk   1.6% 1.4% 1.4% 1.3% 1.4% 1.5% 8.9% 8.9%   Credit score (0-100)   76 77 78 79 76 76 28 28   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   35.1 133.1 316.6 484.7 255.5 62.5 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   17,149 15,797 22,421 22,859 24,374 28,045 0.0 0.0   EBITDA   4,812 4,348 8,873 8,430 9,203 8,950 0.0 0.0   EBIT   4,772 4,252 8,637 7,613 8,279 7,965 0.0 0.0   Pre-tax profit (PTP)   4,902.1 4,237.7 8,673.3 7,599.1 8,377.2 7,707.4 0.0 0.0   Net earnings   3,812.3 3,295.8 6,804.2 5,955.4 6,531.8 5,984.5 0.0 0.0   Pre-tax profit without non-rec. items   4,902 4,238 8,673 7,599 8,377 7,707 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   310 832 3,575 3,708 3,030 2,393 0.0 0.0   Shareholders equity total   14,587 17,883 23,487 26,443 32,974 11,459 5,424 5,424   Interest-bearing liabilities   450 0.0 0.0 957 0.0 185 0.0 0.0   Balance sheet total (assets)   20,636 25,156 30,351 33,172 40,240 17,224 5,424 5,424   Net Debt   448 -3,688 -1,814 -2,686 -9,639 125 -5,424 -5,424     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   17,149 15,797 22,421 22,859 24,374 28,045 0.0 0.0   Gross profit growth   13.1% -7.9% 41.9% 2.0% 6.6% 15.1% -100.0% 0.0%   Employees   34 0 36 37 37 41 0 0   Employee growth %   0.0% -100.0% 0.0% 2.8% 0.0% 10.8% -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)   20,636 25,156 30,351 33,172 40,240 17,224 5,424 5,424   Balance sheet change%   36.8% 21.9% 20.7% 9.3% 21.3% -57.2% -68.5% 0.0%   Added value   4,812.3 4,347.8 8,872.5 8,429.6 9,095.7 8,950.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   116 426 2,508 -684 -1,602 -1,622 -2,393 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 5.0 5.0 5.0 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 (%)   27.8% 26.9% 38.5% 33.3% 34.0% 28.4% 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 %   27.7% 18.8% 31.3% 24.0% 22.8% 28.0% 0.0% 0.0%   ROI %   38.3% 25.9% 41.5% 29.8% 27.7% 36.0% 0.0% 0.0%   ROE %   30.1% 20.3% 32.9% 23.9% 22.0% 26.9% 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 %   70.7% 71.1% 77.4% 79.7% 81.9% 66.5% 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, %   9.3% -84.8% -20.4% -31.9% -104.7% 1.4% 0.0% 0.0%   Gearing %   3.1% 0.0% 0.0% 3.6% 0.0% 1.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.3% 31.9% 0.0% 7.3% 1.3% 367.5% 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   2.8 2.7 2.6 2.8 3.5 1.5 0.0 0.0   Current Ratio   3.3 3.5 4.0 4.4 5.2 2.6 0.0 0.0   Cash and cash equivalent   1.8 3,688.3 1,813.6 3,642.9 9,638.6 60.4 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   14,134.6 17,271.9 19,900.3 22,722.2 29,884.2 8,964.0 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   142 0 246 228 246 218 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   142 0 246 228 249 218 0 0   EBIT / employee   140 0 240 206 224 194 0 0   Net earnings / employee   112 0 189 161 177 146 0 0