Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WASABI SUSHI AALBORG 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 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% 8.5% 8.5%   Bankruptcy risk   4.3% 5.1% 3.8% 6.0% 3.4% 1.2% 9.2% 9.2%   Credit score (0-100)   49 45 51 38 53 80 27 27   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 176.6 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   2,947 2,981 3,586 3,402 10,106 11,519 0.0 0.0   EBITDA   290 263 499 227 304 3,014 0.0 0.0   EBIT   200 173 425 153 134 2,970 0.0 0.0   Pre-tax profit (PTP)   175.9 132.1 369.3 94.1 -18.3 2,829.4 0.0 0.0   Net earnings   135.3 97.9 282.6 57.9 -327.4 2,196.6 0.0 0.0   Pre-tax profit without non-rec. items   176 132 369 94.1 -18.3 2,829 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   216 126 124 50.4 287 267 0.0 0.0   Shareholders equity total   323 367 594 595 1,239 3,436 3,386 3,386   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,208 1,582 2,539 2,089 6,340 8,497 3,386 3,386   Net Debt   -892 -704 -1,230 -187 -2,862 -4,195 -3,386 -3,386     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   2,947 2,981 3,586 3,402 10,106 11,519 0.0 0.0   Gross profit growth   28.5% 1.2% 20.3% -5.1% 197.1% 14.0% -100.0% 0.0%   Employees   0 11 14 11 27 27 0 0   Employee growth %   -100.0% 0.0% 27.3% -21.4% 145.5% 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)   1,208 1,582 2,539 2,089 6,340 8,497 3,386 3,386   Balance sheet change%   2.9% 31.0% 60.4% -17.7% 203.4% 34.0% -60.2% 0.0%   Added value   290.0 262.7 499.0 226.7 207.8 3,014.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -180 -180 -76 -148 323 -321 -267 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  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 (%)   6.8% 5.8% 11.9% 4.5% 1.3% 25.8% 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 %   16.8% 12.4% 20.8% 7.5% 4.2% 40.7% 0.0% 0.0%   ROI %   41.8% 49.4% 89.3% 29.3% 18.8% 128.0% 0.0% 0.0%   ROE %   53.0% 28.4% 58.8% 9.7% -35.7% 94.0% 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 %   26.7% 23.2% 23.4% 28.5% 19.5% 40.4% 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, %   -307.5% -268.1% -246.4% -82.5% -941.9% -139.2% 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 %   11.5% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.1 1.2 1.2 1.3 1.1 1.6 0.0 0.0   Current Ratio   1.1 1.2 1.2 1.3 1.1 1.6 0.0 0.0   Cash and cash equivalent   891.5 704.2 1,229.6 187.0 2,862.1 4,195.0 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   116.2 238.7 463.7 466.2 558.6 2,490.7 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   0 24 36 21 8 112 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 24 36 21 11 112 0 0   EBIT / employee   0 16 30 14 5 110 0 0   Net earnings / employee   0 9 20 5 -12 81 0 0