Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Passion For Wine 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  2016 N/A 2017 N/A 2018 N/A 2019 2019/8 2020 2020/8 2021 2021/8 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 30.0% 48.8% 29.5% 21.3% 21.3%   Credit score (0-100)   0 0 0 2 0 1 4 4   Credit rating   N/A N/A N/A C C C 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)  2016 N/A 2017 N/A 2018 N/A 2019 2019/8 2020 2020/8 2021 2021/8 2022e N/A 2023e N/A Net sales   0 0 0 -19 -5 -12 -12 -12   Gross profit   0.0 0.0 0.0 45.2 10.3 -7.8 0.0 0.0   EBITDA   0.0 0.0 0.0 45.2 16.5 9.6 0.0 0.0   EBIT   0.0 0.0 0.0 45.2 13.4 0.9 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 45.2 13.4 0.9 0.0 0.0   Net earnings   0.0 0.0 0.0 45.2 13.4 0.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 45.2 13.4 0.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 N/A 2018 N/A 2019 2019/8 2020 2020/8 2021 2021/8 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 14.8 1.4 0.5 -58.6 -58.6   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 58.6 58.6   Balance sheet total (assets)   0.0 0.0 0.0 14.9 0.4 0.9 0.0 0.0   Net Debt   0.0 0.0 0.0 -14.9 -0.4 -0.9 58.6 58.6     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 N/A 2018 N/A 2019 2019/8 2020 2020/8 2021 2021/8 2022e N/A 2023e N/A Net sales   0 0 0 -19 -5 -12 -12 -12   Net sales growth   0.0% 0.0% 0.0% 0.0% -73.2% 132.8% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 45.2 10.3 -7.8 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -77.1% 0.0% 0.0% 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)   0 0 0 15 0 1 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -97.6% 158.8% -100.0% 0.0%   Added value   0.0 0.0 0.0 45.2 13.4 9.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% -244.1% -270.0% -83.0% 0.0% 0.0%   Investments   0 0 0 0 -3 -9 0 0   Net sales trend   0.0 0.0 0.0 0.0 -1.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 N/A 2018 N/A 2019 2019/8 2020 2020/8 2021 2021/8 2022e N/A 2023e N/A EBITDA %   0.0% 0.0% 0.0% -244.1% -331.7% -83.0% 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 (%)   0.0% 0.0% 0.0% 100.0% 129.6% -11.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% -244.1% -270.0% -7.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% -244.1% -331.7% -83.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% -244.1% -270.0% -7.6% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 303.1% 175.4% 134.5% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 306.3% 166.2% 95.2% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 306.3% 166.2% 95.2% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 N/A 2018 N/A 2019 2019/8 2020 2020/8 2021 2021/8 2022e N/A 2023e N/A Equity ratio %   0.0% 0.0% 0.0% 99.0% 57.7% 51.4% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% -0.8% 20.1% -4.0% -507.2% -507.2%   Relative net indebtedness %   0.0% 0.0% 0.0% 79.7% 27.4% 4.2% -507.2% -507.2%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -33.0% -2.2% -9.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   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  2016 N/A 2017 N/A 2018 N/A 2019 2019/8 2020 2020/8 2021 2021/8 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 0.0 98.2 -0.4 2.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 98.2 -0.4 2.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 14.9 0.4 0.9 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 N/A 2018 N/A 2019 2019/8 2020 2020/8 2021 2021/8 2022e N/A 2023e 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% -80.5% -7.3% -8.1% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 14.8 1.4 0.5 -29.3 -29.3   Net working capital %   0.0% 0.0% 0.0% -79.7% -27.4% -4.2% 253.6% 253.6%   1000.0 Employee efficiency  2016 N/A 2017 N/A 2018 N/A 2019 2019/8 2020 2020/8 2021 2021/8 2022e N/A 2023e 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