Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordjysk Streetfood 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   11.6% 23.9% 21.4% 22.9% 13.2% 17.3% 19.6% 19.6%   Credit score (0-100)   22 3 4 3 16 9 6 6   Credit rating   BB B B B BB BB 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)  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   77.8 39.5 24.8 357 150 192 0.0 0.0   EBITDA   77.8 -8.2 15.8 356 150 -13.6 0.0 0.0   EBIT   50.8 -50.6 -26.6 314 107 -29.0 0.0 0.0   Pre-tax profit (PTP)   29.0 -73.1 -42.2 306.0 102.7 -30.7 0.0 0.0   Net earnings   17.9 -70.2 -39.4 242.3 76.2 -38.4 0.0 0.0   Pre-tax profit without non-rec. items   29.0 -73.1 -42.2 306 103 -30.7 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   185 143 100 57.8 15.4 0.0 0.0 0.0   Shareholders equity total   18.9 -51.3 -56.1 186 262 224 184 184   Interest-bearing liabilities   229 165 183 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   263 187 144 339 454 370 184 184   Net Debt   222 159 177 -165 -319 -260 -184 -184     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   77.8 39.5 24.8 357 150 192 0.0 0.0   Gross profit growth   0.0% -49.2% -37.3% 1,338.9% -58.0% 28.0% -100.0% 0.0%   Employees   0 1 0 0 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 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)   263 187 144 339 454 370 184 184   Balance sheet change%   0.0% -29.0% -22.8% 135.1% 34.0% -18.5% -50.3% 0.0%   Added value   77.8 -8.2 15.8 356.4 149.7 -13.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   158 -85 -85 -85 -85 -31 0 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 1.0 2.0 -1.0 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 (%)   65.3% -127.9% -107.4% 88.0% 71.7% -15.1% 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 %   19.3% -20.1% -11.7% 117.1% 27.7% -5.7% 0.0% 0.0%   ROI %   20.0% -23.9% -14.6% 171.0% 48.9% -9.7% 0.0% 0.0%   ROE %   94.7% -68.3% -23.8% 146.8% 34.0% -15.8% 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 %   7.2% -21.6% -28.0% 55.0% 57.8% 60.5% 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, %   286.0% -1,946.5% 1,120.3% -46.3% -212.9% 1,908.6% 0.0% 0.0%   Gearing %   1,209.9% -321.8% -325.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.1% 11.6% 9.6% 10.4% 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   0.6 0.1 0.2 1.8 2.2 2.4 0.0 0.0   Current Ratio   0.6 0.2 0.2 1.8 2.3 2.5 0.0 0.0   Cash and cash equivalent   6.2 5.9 5.9 165.2 318.6 260.1 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   -49.8 -141.2 -143.9 128.4 247.1 224.0 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   0 -8 0 0 150 -14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -8 0 0 150 -14 0 0   EBIT / employee   0 -51 0 0 107 -29 0 0   Net earnings / employee   0 -70 0 0 76 -38 0 0