Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Charlottehøj Kød & Smørrebrød 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   6.0% 7.7% 8.2% 8.6% 14.6% 10.8% 20.4% 20.4%   Credit score (0-100)   41 33 31 30 14 21 5 4   Credit rating   BBB BB BB BB 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,580 2,403 2,184 1,742 1,283 1,829 0.0 0.0   EBITDA   180 59.5 90.8 34.1 -26.4 53.0 0.0 0.0   EBIT   110 -42.1 -19.1 -61.7 -119 -25.5 0.0 0.0   Pre-tax profit (PTP)   105.4 -48.4 -26.8 -69.0 -137.0 -26.6 0.0 0.0   Net earnings   77.3 -35.5 -20.9 -54.2 -109.4 -20.6 0.0 0.0   Pre-tax profit without non-rec. items   105 -48.4 -26.8 -69.0 -137 -26.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   125 322 316 220 128 49.2 0.0 0.0   Shareholders equity total   247 212 179 125 15.3 -5.3 -85.3 -85.3   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 85.3 85.3   Balance sheet total (assets)   995 877 912 567 769 900 0.0 0.0   Net Debt   -611 -272 -336 -74.3 -344 -472 85.3 85.3     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   2,580 2,403 2,184 1,742 1,283 1,829 0.0 0.0   Gross profit growth   0.0% -6.8% -9.1% -20.2% -26.3% 42.6% -100.0% 0.0%   Employees   8 9 7 6 0 6 0 0   Employee growth %   0.0% 12.5% -22.2% -14.3% -100.0% 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)   995 877 912 567 769 900 0 0   Balance sheet change%   0.0% -11.8% 4.0% -37.8% 35.6% 17.0% -100.0% 0.0%   Added value   180.3 59.5 90.8 34.1 -23.2 53.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   82 81 -129 -192 -185 -157 -49 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 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   4.3% -1.8% -0.9% -3.5% -9.3% -1.4% 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 %   11.1% -4.5% -2.1% -8.4% -17.8% -3.0% 0.0% 0.0%   ROI %   44.5% -18.3% -9.8% -40.7% -170.2% -334.3% 0.0% 0.0%   ROE %   31.2% -15.5% -10.7% -35.7% -156.4% -4.5% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   24.9% 24.2% 19.6% 22.0% 2.0% -0.6% -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, %   -338.9% -457.8% -369.9% -217.9% 1,306.5% -891.5% 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.9 0.5 0.6 0.4 0.6 0.7 0.0 0.0   Current Ratio   1.0 0.6 0.6 0.5 0.7 0.8 0.0 0.0   Cash and cash equivalent   611.2 272.4 335.9 74.3 344.4 472.1 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -33.3 -255.2 -268.2 -230.7 -251.8 -198.1 -42.7 -42.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   23 7 13 6 0 9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   23 7 13 6 0 9 0 0   EBIT / employee   14 -5 -3 -10 0 -4 0 0   Net earnings / employee   10 -4 -3 -9 0 -3 0 0