Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gærum Kebab House ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 8.3%   Bankruptcy risk   6.7% 6.6% 5.6% 9.5% 12.2% 6.6% 21.6% 17.5%   Credit score (0-100)   37 37 41 25 19 35 4 9   Credit rating   BBB BBB BBB 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 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   66 30 30 0 0 0 0 0   Gross profit   15.0 11.6 0.2 10.4 161 40.6 0.0 0.0   EBITDA   0.9 10.0 0.2 -70.0 79.9 35.0 0.0 0.0   EBIT   0.9 10.0 0.2 -70.0 79.9 35.0 0.0 0.0   Pre-tax profit (PTP)   0.9 9.5 0.2 -70.4 79.1 31.2 0.0 0.0   Net earnings   -4.1 8.7 0.2 -70.4 66.2 22.9 0.0 0.0   Pre-tax profit without non-rec. items   0.9 9.5 0.2 -70.4 79.1 31.2 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   160 160 160 205 200 200 0.0 0.0   Shareholders equity total   39.4 48.0 49.1 -21.3 44.9 67.8 17.8 17.8   Interest-bearing liabilities   116 104 109 245 40.3 33.2 0.0 0.0   Balance sheet total (assets)   163 161 163 231 219 227 17.8 17.8   Net Debt   113 103 106 228 34.9 17.6 -17.8 -17.8     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   66 30 30 0 0 0 0 0   Net sales growth   -14.3% -54.5% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   15.0 11.6 0.2 10.4 161 40.6 0.0 0.0   Gross profit growth   0.0% -22.6% -98.2% 4,833.3% 1,449.4% -74.7% -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)   163 161 163 231 219 227 18 18   Balance sheet change%   2.2% -1.6% 1.4% 41.7% -5.4% 3.6% -92.2% 0.0%   Added value   0.9 10.0 0.2 -70.0 79.9 35.0 0.0 0.0   Added value %   1.4% 33.3% 0.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 45 -5 0 -200 0   Net sales trend   -1.0 -2.0 0.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 1.0 2.0 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 %   1.4% 33.3% 0.7% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   1.4% 33.3% 0.7% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   6.1% 86.0% 100.0% -676.0% 49.8% 86.1% 0.0% 0.0%   Net Earnings %   -6.3% 28.8% 0.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -6.3% 28.8% 0.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   1.3% 31.7% 0.6% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.6% 6.2% 0.1% -33.7% 33.9% 15.7% 0.0% 0.0%   ROI %   0.6% 6.5% 0.1% -34.8% 48.4% 37.6% 0.0% 0.0%   ROE %   -10.0% 19.8% 0.4% -50.2% 48.0% 40.6% 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 %   24.1% 29.9% 30.1% -8.4% 20.5% 29.9% 100.0% 100.0%   Relative indebtedness %   188.0% 375.9% 379.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   182.8% 373.3% 369.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   12,241.0% 1,030.1% 50,370.0% -326.2% 43.7% 50.4% 0.0% 0.0%   Gearing %   294.9% 216.1% 221.8% -1,148.8% 89.8% 49.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.4% 0.0% 0.2% 0.6% 10.4% 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   0.0 0.0 0.0 0.1 0.1 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.1 0.1 0.2 0.0 0.0   Cash and cash equivalent   3.5 0.8 3.0 16.4 5.3 15.6 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 %   5.2% 2.6% 10.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -120.6 -112.0 -110.9 -226.3 -155.1 -132.2 0.0 0.0   Net working capital %   -182.8% -373.3% -369.8% 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 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