Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gaardens Gastro 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  2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   7.3% 7.3% 7.3% 7.3% 7.3% 7.3% 7.3% 7.3%   Bankruptcy risk   7.8% 8.9% 18.0% 8.8% 9.3% 5.8% 19.3% 19.3%   Credit score (0-100)   33 29 8 26 26 39 7 7   Credit rating   BB BB B BB BB BBB 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 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -137 -21.9 -456 52.7 65.9 190 0.0 0.0   EBITDA   -137 -21.9 -456 52.7 -6.3 72.7 0.0 0.0   EBIT   -244 -200 -770 52.7 -6.3 72.7 0.0 0.0   Pre-tax profit (PTP)   -252.6 -208.3 -770.2 53.4 0.2 33.3 0.0 0.0   Net earnings   -252.6 -208.3 -765.5 53.4 0.2 33.3 0.0 0.0   Pre-tax profit without non-rec. items   -253 -208 -770 53.4 0.2 33.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   460 346 72.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -143 -351 -1,116 101 97.6 131 5.9 5.9   Interest-bearing liabilities   663 714 1,196 0.0 40.0 40.0 0.0 0.0   Balance sheet total (assets)   671 558 119 129 383 474 5.9 5.9   Net Debt   663 714 1,196 -0.5 36.6 -5.8 -5.9 -5.9     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -137 -21.9 -456 52.7 65.9 190 0.0 0.0   Gross profit growth   0.0% 84.0% -1,981.4% 0.0% 25.0% 188.0% -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)   671 558 119 129 383 474 6 6   Balance sheet change%   -4.7% -16.8% -78.6% 8.3% 196.3% 23.7% -98.8% 0.0%   Added value   -136.9 -21.9 -455.7 52.7 -6.3 72.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -169 -292 -588 -72 0 0 0 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   178.4% 912.9% 169.1% 100.0% -9.6% 38.3% 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 %   -32.2% -23.2% -71.8% 7.8% 0.5% 18.3% 0.0% 0.0%   ROI %   -39.4% -29.0% -80.7% 8.2% 1.0% 50.7% 0.0% 0.0%   ROE %   -64.7% -33.9% -225.9% 48.5% 0.2% 29.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   -17.5% -38.6% -90.3% 78.1% 25.5% 27.6% 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, %   -484.2% -3,259.7% -262.4% -0.9% -577.6% -7.9% 0.0% 0.0%   Gearing %   -464.9% -203.4% -107.1% 0.0% 41.0% 30.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.2% 0.0% 0.0% 5.1% 112.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.3 0.2 0.0 4.6 1.0 1.4 0.0 0.0   Current Ratio   0.3 0.2 0.0 4.6 1.3 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.5 3.4 45.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -602.1 -696.4 -1,188.4 100.9 97.6 130.9 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  2018 2018/12 2019 2019/12 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e 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