Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RESTAURANT DEN GYLDNE HANE 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% 8.3% 8.3%   Bankruptcy risk   1.3% 1.1% 1.2% 0.9% 0.9% 1.1% 9.4% 9.2%   Credit score (0-100)   82 84 81 88 89 84 26 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   44.1 116.6 74.8 383.8 445.2 268.0 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   5,340 5,436 4,561 5,526 6,466 6,263 0.0 0.0   EBITDA   941 933 874 1,251 1,163 782 0.0 0.0   EBIT   830 838 792 1,171 1,072 684 0.0 0.0   Pre-tax profit (PTP)   441.6 482.4 492.3 884.8 842.8 497.6 0.0 0.0   Net earnings   344.2 376.0 378.6 692.8 651.2 395.5 0.0 0.0   Pre-tax profit without non-rec. items   442 482 492 885 843 498 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   8,871 8,799 8,681 8,601 8,536 8,635 0.0 0.0   Shareholders equity total   1,855 2,231 2,610 3,302 3,954 4,349 3,599 3,599   Interest-bearing liabilities   5,149 4,539 3,725 3,570 2,823 2,229 0.0 0.0   Balance sheet total (assets)   9,582 9,487 9,623 9,761 9,727 9,410 3,599 3,599   Net Debt   5,141 4,538 3,722 3,051 2,230 2,164 -3,599 -3,599     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   5,340 5,436 4,561 5,526 6,466 6,263 0.0 0.0   Gross profit growth   8.1% 1.8% -16.1% 21.2% 17.0% -3.1% -100.0% 0.0%   Employees   14 14 14 13 13 13 0 0   Employee growth %   0.0% 0.0% 0.0% -7.1% 0.0% 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)   9,582 9,487 9,623 9,761 9,727 9,410 3,599 3,599   Balance sheet change%   -0.8% -1.0% 1.4% 1.4% -0.3% -3.3% -61.8% 0.0%   Added value   941.1 932.7 873.6 1,251.3 1,152.3 781.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -222 -166 -200 -160 -156 2 -8,635 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 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 (%)   15.5% 15.4% 17.4% 21.2% 16.6% 10.9% 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 %   8.7% 8.8% 8.3% 12.1% 11.0% 7.3% 0.0% 0.0%   ROI %   9.7% 9.9% 9.7% 14.3% 12.7% 8.4% 0.0% 0.0%   ROE %   20.4% 18.4% 15.6% 23.4% 17.9% 9.5% 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 %   19.8% 24.1% 27.6% 34.5% 41.4% 47.2% 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, %   546.3% 486.5% 426.1% 243.8% 191.7% 276.9% 0.0% 0.0%   Gearing %   277.5% 203.5% 142.7% 108.1% 71.4% 51.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.2% 7.3% 7.3% 8.0% 7.3% 7.8% 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   0.2 0.3 0.5 0.6 0.6 0.5 0.0 0.0   Current Ratio   0.3 0.4 0.5 0.6 0.6 0.6 0.0 0.0   Cash and cash equivalent   7.8 1.8 2.4 519.0 593.4 65.1 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   -1,716.0 -1,260.1 -877.8 -806.5 -761.5 -625.4 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 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   67 67 62 96 89 60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   67 67 62 96 89 60 0 0   EBIT / employee   59 60 57 90 82 53 0 0   Net earnings / employee   25 27 27 53 50 30 0 0