Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Banana Cph A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.7% 3.7%   Bankruptcy risk   10.3% 6.4% 9.2% 23.8% 8.1% 18.5% 17.6% 17.6%   Credit score (0-100)   25 38 27 3 29 7 9 9   Credit rating   BB BBB BB B BB B B B   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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   52.0 753 154 -232 424 -61.6 0.0 0.0   EBITDA   16.2 -61.5 -364 -1,124 -293 -2,022 0.0 0.0   EBIT   13.1 -84.2 -510 -1,424 -558 -2,455 0.0 0.0   Pre-tax profit (PTP)   3.0 -114.1 -612.8 -1,573.7 66.7 -2,668.3 0.0 0.0   Net earnings   2.9 -94.9 -494.1 -1,555.3 -89.6 -2,668.3 0.0 0.0   Pre-tax profit without non-rec. items   3.0 -114 -613 -1,574 66.7 -2,668 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   19.5 155 192 99.0 77.9 78.9 0.0 0.0   Shareholders equity total   52.9 333 -161 -1,716 -1,806 -791 -2,222 -2,222   Interest-bearing liabilities   0.0 355 1,207 1,311 2,659 1,030 2,222 2,222   Balance sheet total (assets)   115 927 2,031 1,271 1,981 2,493 0.0 0.0   Net Debt   -73.6 351 955 1,311 2,658 1,030 2,222 2,222     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   52.0 753 154 -232 424 -61.6 0.0 0.0   Gross profit growth   0.0% 1,347.8% -79.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 4 2 2 3 4 0 0   Employee growth %   0.0% 0.0% -53.8% 0.0% 50.0% 33.3% -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)   115 927 2,031 1,271 1,981 2,493 0 0   Balance sheet change%   0.0% 706.1% 119.1% -37.4% 55.9% 25.9% -100.0% 0.0%   Added value   16.2 -61.5 -364.5 -1,123.9 -257.9 -2,022.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   16 580 611 -719 -168 -136 -1,355 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 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   25.1% -11.2% -330.6% 614.2% -131.6% 3,985.8% 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 %   11.4% -16.2% -32.7% -55.0% 6.8% -69.4% 0.0% 0.0%   ROI %   24.7% -22.8% -53.5% -111.8% 11.5% -130.7% 0.0% 0.0%   ROE %   5.5% -49.2% -41.8% -94.2% -5.5% -119.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   46.0% 62.9% 4.6% -57.5% -47.7% -24.1% -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, %   -455.2% -571.5% -262.0% -116.7% -907.5% -50.9% 0.0% 0.0%   Gearing %   0.0% 106.5% -749.3% -76.4% -147.2% -130.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 16.9% 13.1% 11.9% 8.2% 11.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.5 0.3 0.3 0.1 0.2 0.3 0.0 0.0   Current Ratio   1.5 0.4 0.3 0.1 0.2 0.3 0.0 0.0   Cash and cash equivalent   73.6 3.4 252.5 0.0 0.9 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   29.8 -327.0 -1,550.9 -2,470.8 -2,889.4 -2,150.6 -1,111.1 -1,111.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -14 -182 -562 -86 -506 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -14 -182 -562 -98 -506 0 0   EBIT / employee   0 -19 -255 -712 -186 -614 0 0   Net earnings / employee   0 -22 -247 -778 -30 -667 0 0