Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Take Away Blegdamsvej 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   7.3% 7.3% 7.3% 7.3% 7.3% 7.3% 7.3% 7.3%   Bankruptcy risk   6.8% 3.1% 4.2% 2.9% 4.0% 2.3% 16.1% 16.1%   Credit score (0-100)   37 57 48 57 49 64 11 11   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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   0 0 0 0 0 0 0 0   Gross profit   1,563 1,212 1,145 1,019 859 1,141 0.0 0.0   EBITDA   -64.0 163 272 483 55.2 340 0.0 0.0   EBIT   -251 -21.0 87.0 472 45.1 330 0.0 0.0   Pre-tax profit (PTP)   -210.0 28.0 89.0 468.9 41.9 329.7 0.0 0.0   Net earnings   -208.0 29.0 94.0 443.5 32.7 257.2 0.0 0.0   Pre-tax profit without non-rec. items   -210 28.0 89.0 469 41.9 330 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   376 191 37.0 61.4 51.3 41.1 0.0 0.0   Shareholders equity total   958 986 220 663 246 503 178 178   Interest-bearing liabilities   0.0 0.0 206 0.0 35.5 0.0 0.0 0.0   Balance sheet total (assets)   3,305 1,356 1,065 1,073 547 787 178 178   Net Debt   -577 -353 -524 -513 -216 -291 -178 -178     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   1,563 1,212 1,145 1,019 859 1,141 0.0 0.0   Gross profit growth   -18.0% -22.5% -5.5% -11.0% -15.8% 32.8% -100.0% 0.0%   Employees   0 0 0 4 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -25.0% -33.3% -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)   3,305 1,356 1,065 1,073 547 787 178 178   Balance sheet change%   89.9% -59.0% -21.5% 0.8% -49.0% 43.7% -77.3% 0.0%   Added value   -64.0 163.0 272.0 483.1 56.1 339.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -373 -369 -339 13 -20 -20 -41 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 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 (%)   -16.1% -1.7% 7.6% 46.3% 5.3% 28.9% 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 %   -8.3% 1.2% 7.7% 44.2% 5.6% 49.4% 0.0% 0.0%   ROI %   -19.8% 2.8% 12.1% 79.4% 9.5% 83.1% 0.0% 0.0%   ROE %   -19.6% 3.0% 15.6% 100.4% 7.2% 68.6% 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 %   29.0% 72.7% 20.7% 61.8% 45.0% 64.0% 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, %   901.6% -216.6% -192.6% -106.2% -391.8% -85.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 93.6% 0.0% 14.4% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 3.9% 3.1% 17.8% 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   1.2 2.9 1.1 2.1 1.1 2.0 0.0 0.0   Current Ratio   1.2 2.9 1.1 2.1 1.1 2.0 0.0 0.0   Cash and cash equivalent   577.0 353.0 730.0 513.1 251.9 291.5 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   429.0 655.0 107.0 433.9 27.5 289.8 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 0 0 121 19 170 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 121 18 170 0 0   EBIT / employee   0 0 0 118 15 165 0 0   Net earnings / employee   0 0 0 111 11 129 0 0