Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOUSE OF SANDWICH 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   10.0% 15.6% 5.5% 4.4% 3.5% 20.9% 19.8% 19.8%   Credit score (0-100)   26 12 40 47 52 5 6 6   Credit rating   BB BB BBB BBB BBB B 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,666 394 1,583 2,742 3,555 5,685 0.0 0.0   EBITDA   826 -26.9 1,205 1,877 2,459 3,612 0.0 0.0   EBIT   671 -240 978 1,758 2,357 3,555 0.0 0.0   Pre-tax profit (PTP)   665.3 -309.0 867.2 1,619.7 2,272.7 -3,982.0 0.0 0.0   Net earnings   476.7 -306.3 705.3 1,308.7 1,756.9 -4,605.1 0.0 0.0   Pre-tax profit without non-rec. items   665 -309 867 1,620 2,273 -3,982 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   542 501 273 177 157 204 0.0 0.0   Shareholders equity total   803 -106 599 1,908 1,807 -2,798 -2,848 -2,848   Interest-bearing liabilities   0.8 1,458 1,952 1,888 2,457 3,246 2,848 2,848   Balance sheet total (assets)   2,252 2,086 3,511 4,929 6,300 2,624 0.0 0.0   Net Debt   -300 1,450 1,167 -35.1 1,204 2,440 2,848 2,848     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,666 394 1,583 2,742 3,555 5,685 0.0 0.0   Gross profit growth   187.7% -76.4% 302.2% 73.2% 29.6% 59.9% -100.0% 0.0%   Employees   0 0 0 0 3 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   2,252 2,086 3,511 4,929 6,300 2,624 0 0   Balance sheet change%   130.8% -7.4% 68.3% 40.4% 27.8% -58.3% -100.0% 0.0%   Added value   826.2 -26.9 1,205.4 1,876.8 2,475.6 3,612.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -90 -254 -455 -215 -122 -10 -204 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   40.3% -60.9% 61.8% 64.1% 66.3% 62.5% 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 %   42.7% -10.8% 34.3% 41.7% 45.4% 60.6% 0.0% 0.0%   ROI %   107.3% -21.2% 48.8% 55.4% 63.2% 94.6% 0.0% 0.0%   ROE %   84.4% -21.2% 52.5% 104.4% 94.6% -207.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   35.7% -4.8% 17.1% 38.7% 28.7% -51.6% -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, %   -36.3% -5,381.8% 96.8% -1.9% 49.0% 67.5% 0.0% 0.0%   Gearing %   0.1% -1,372.0% 325.8% 98.9% 136.0% -116.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   34.0% 9.5% 6.5% 7.2% 12.7% 264.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.2 0.6 1.4 2.1 1.5 0.3 0.0 0.0   Current Ratio   1.2 0.7 1.6 2.3 1.5 0.4 0.0 0.0   Cash and cash equivalent   300.7 8.1 784.9 1,922.8 1,253.0 806.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   303.1 -667.9 1,176.9 2,689.5 2,120.9 -2,988.7 -1,424.1 -1,424.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 825 602 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 820 602 0 0   EBIT / employee   0 0 0 0 786 592 0 0   Net earnings / employee   0 0 0 0 586 -768 0 0