Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CAFE' MARINA 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   4.0% 8.2% 7.9% 4.5% 2.6% 3.8% 11.7% 11.7%   Credit score (0-100)   51 30 29 46 61 51 21 21   Credit rating   BBB BB BB BBB BBB BBB 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   7,373 8,363 9,268 11,496 10,267 11,185 0.0 0.0   EBITDA   1,958 1,544 698 1,945 1,688 2,030 0.0 0.0   EBIT   1,655 1,295 306 1,512 1,195 1,813 0.0 0.0   Pre-tax profit (PTP)   1,735.2 1,339.0 344.1 1,574.2 1,328.6 1,888.2 0.0 0.0   Net earnings   1,352.7 1,043.5 289.7 1,235.1 1,026.2 1,458.6 0.0 0.0   Pre-tax profit without non-rec. items   1,735 1,339 344 1,574 1,329 1,888 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   648 1,021 1,168 1,147 846 758 0.0 0.0   Shareholders equity total   2,890 1,294 1,584 2,819 3,845 2,804 2,554 2,554   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,968 4,454 4,574 4,566 5,945 4,487 2,554 2,554   Net Debt   -504 -908 -658 -680 -1,224 -1,002 -2,554 -2,554     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   7,373 8,363 9,268 11,496 10,267 11,185 0.0 0.0   Gross profit growth   21.8% 13.4% 10.8% 24.0% -10.7% 8.9% -100.0% 0.0%   Employees   15 19 22 25 22 22 0 0   Employee growth %   7.1% 26.7% 15.8% 13.6% -12.0% 0.0% -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)   3,968 4,454 4,574 4,566 5,945 4,487 2,554 2,554   Balance sheet change%   27.8% 12.2% 2.7% -0.2% 30.2% -24.5% -43.1% 0.0%   Added value   1,957.8 1,543.7 698.2 1,944.9 1,627.7 2,030.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -606 124 -244 -454 -795 -305 -758 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 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 (%)   22.4% 15.5% 3.3% 13.2% 11.6% 16.2% 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 %   49.1% 32.1% 7.9% 34.6% 25.3% 36.2% 0.0% 0.0%   ROI %   67.8% 64.4% 24.6% 71.1% 39.7% 56.4% 0.0% 0.0%   ROE %   52.8% 49.9% 20.1% 56.1% 30.8% 43.9% 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 %   72.8% 29.1% 34.6% 61.7% 64.7% 62.5% 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, %   -25.8% -58.8% -94.2% -34.9% -72.5% -49.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   3.0 1.1 1.1 1.9 2.4 2.1 0.0 0.0   Current Ratio   3.1 1.1 1.1 2.0 2.4 2.3 0.0 0.0   Cash and cash equivalent   504.2 908.2 657.7 679.6 1,224.0 1,001.7 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   2,242.5 283.6 436.1 1,700.4 2,983.1 2,071.3 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   131 81 32 78 74 92 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   131 81 32 78 77 92 0 0   EBIT / employee   110 68 14 60 54 82 0 0   Net earnings / employee   90 55 13 49 47 66 0 0