Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Eat Online 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  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% 1.5% 1.5%   Bankruptcy risk   18.0% 6.4% 5.3% 6.3% 3.9% 7.5% 18.6% 18.2%   Credit score (0-100)   9 38 42 36 50 31 7 8   Credit rating   B BBB BBB BBB BBB 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)  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   1,926 0 0 0 0 0 0 0   Gross profit   755 969 1,033 1,143 1,611 1,298 0.0 0.0   EBITDA   43.4 134 369 50.1 70.9 -131 0.0 0.0   EBIT   31.5 134 333 50.1 70.9 -131 0.0 0.0   Pre-tax profit (PTP)   28.6 131.1 327.9 36.5 68.9 -168.7 0.0 0.0   Net earnings   28.6 106.1 255.8 28.5 53.7 -135.0 0.0 0.0   Pre-tax profit without non-rec. items   28.6 131 328 36.5 68.9 -169 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   35.8 35.8 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   60.8 167 423 451 505 370 320 320   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 4.5 0.0 0.0   Balance sheet total (assets)   285 676 2,058 2,251 2,039 3,102 320 320   Net Debt   -414 -557 -2,020 -2,206 -1,796 -1,769 -320 -320     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   1,926 0 0 0 0 0 0 0   Net sales growth   2.1% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   755 969 1,033 1,143 1,611 1,298 0.0 0.0   Gross profit growth   19.9% 28.4% 6.7% 10.6% 41.0% -19.4% -100.0% 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)   285 676 2,058 2,251 2,039 3,102 320 320   Balance sheet change%   69.9% 137.5% 204.6% 9.4% -9.4% 52.1% -89.7% 0.0%   Added value   43.4 133.6 369.1 50.1 70.9 -131.2 0.0 0.0   Added value %   2.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 -72 0 0 0 0 0   Net sales trend   2.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 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 %   2.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   1.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   4.2% 13.8% 32.3% 4.4% 4.4% -10.1% 0.0% 0.0%   Net Earnings %   1.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   2.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   1.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   13.9% 27.8% 24.4% 2.3% 3.3% -5.1% 0.0% 0.0%   ROI %   67.6% 117.3% 113.0% 11.5% 14.8% -29.8% 0.0% 0.0%   ROE %   61.4% 93.2% 86.7% 6.5% 11.2% -30.8% 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 %   21.4% 24.7% 20.5% 20.1% 52.9% 30.7% 100.0% 100.0%   Relative indebtedness %   11.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -9.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -954.4% -417.1% -547.3% -4,406.5% -2,532.0% 1,348.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 1.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 1,687.2% 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   0.1 1.2 1.2 1.2 4.0 3.4 0.0 0.0   Current Ratio   1.0 1.2 1.2 1.2 1.3 1.1 0.0 0.0   Cash and cash equivalent   414.2 557.3 2,020.4 2,206.0 1,795.8 1,773.7 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)   38.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   11.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -1.7 104.4 385.1 406.7 386.6 251.6 0.0 0.0   Net working capital %   -0.1% 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 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