Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Choicefood 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 7.3%   Bankruptcy risk   1.3% 6.4% 4.9% 5.3% 13.2% 12.3% 17.8% 15.3%   Credit score (0-100)   81 38 46 42 16 18 7 13   Credit rating   A BBB BBB BBB BB BB B BB   Credit limit (kDKK)   40.0 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,569 2,626 2,444 2,397 2,682 308 0.0 0.0   EBITDA   1,490 371 556 118 175 38.5 0.0 0.0   EBIT   1,016 82.3 250 -14.5 146 -15.6 0.0 0.0   Pre-tax profit (PTP)   1,029.9 -167.2 -272.3 162.4 -149.3 -106.9 0.0 0.0   Net earnings   797.8 -175.5 -325.4 268.3 -84.0 -69.9 0.0 0.0   Pre-tax profit without non-rec. items   1,030 -167 -272 162 -149 -107 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   683 581 280 139 75.9 81.8 0.0 0.0   Shareholders equity total   1,822 847 521 490 -494 -564 -689 -689   Interest-bearing liabilities   104 835 317 311 399 272 767 767   Balance sheet total (assets)   3,713 3,445 1,788 2,526 1,407 634 77.5 77.5   Net Debt   -1,077 568 -101 -285 49.4 -63.2 767 767     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   3,569 2,626 2,444 2,397 2,682 308 0.0 0.0   Gross profit growth   -19.2% -26.4% -6.9% -1.9% 11.9% -88.5% -100.0% 0.0%   Employees   6 6 6 9 8 3 0 0   Employee growth %   -25.0% 0.0% 0.0% 50.0% -11.1% -62.5% -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)   3,713 3,445 1,788 2,526 1,407 634 78 78   Balance sheet change%   -12.2% -7.2% -48.1% 41.2% -44.3% -55.0% -87.8% 0.0%   Added value   1,489.6 370.8 555.8 117.6 277.9 38.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -240 -390 -607 -274 -92 29 -82 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   28.5% 3.1% 10.2% -0.6% 5.4% -5.1% 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 %   26.1% -2.8% -9.8% 7.8% 6.6% -1.0% 0.0% 0.0%   ROI %   46.4% -5.7% -19.5% 17.9% 21.9% -4.6% 0.0% 0.0%   ROE %   41.5% -13.2% -47.6% 53.1% -8.9% -6.9% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   49.1% 24.6% 29.1% 19.4% -26.0% -47.1% -89.9% -89.9%   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, %   -72.3% 153.3% -18.1% -242.3% 28.2% -164.3% 0.0% 0.0%   Gearing %   5.7% 98.7% 60.8% 63.4% -80.7% -48.1% -111.2% -111.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 13.9% 2.9% 2.0% 83.2% 27.2% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.9 1.1 1.4 1.3 0.6 0.4 0.0 0.0   Current Ratio   1.9 1.1 1.4 1.3 0.6 0.4 0.0 0.0   Cash and cash equivalent   1,180.5 266.9 417.4 595.3 349.4 334.9 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   1,183.0 96.6 427.1 486.6 -776.4 -587.6 -383.4 -383.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   248 62 93 13 35 13 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   248 62 93 13 22 13 0 0   EBIT / employee   169 14 42 -2 18 -5 0 0   Net earnings / employee   133 -29 -54 30 -10 -23 0 0