Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ZWEI GROSSE BIER BAR VEJLE 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 2019/4 2019 2020/4 2020 2021/4 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% 5.5% 5.5%   Bankruptcy risk   8.2% 8.1% 7.5% 8.9% 19.9% 8.0% 17.9% 17.9%   Credit score (0-100)   31 31 32 26 5 29 8 8   Credit rating   BB BB BB BB B 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 2019/4 2019 2020/4 2020 2021/4 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   944 1,390 -79.3 -111 728 1,468 0.0 0.0   EBITDA   -670 162 -322 -140 -1,555 589 0.0 0.0   EBIT   -774 53.4 -431 -436 -1,675 485 0.0 0.0   Pre-tax profit (PTP)   -806.2 16.0 -501.9 -559.7 -1,864.4 304.2 0.0 0.0   Net earnings   -621.0 -1.8 -392.9 -431.4 -1,282.6 415.1 0.0 0.0   Pre-tax profit without non-rec. items   -806 16.0 -502 -560 -1,864 304 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   694 585 465 178 228 207 0.0 0.0   Shareholders equity total   -188 -190 -628 -1,060 -2,342 -287 -787 -787   Interest-bearing liabilities   2,032 2,397 2,803 2,907 2,801 726 787 787   Balance sheet total (assets)   2,088 2,318 2,265 2,143 1,709 1,240 0.0 0.0   Net Debt   2,017 2,382 2,788 2,890 2,722 705 787 787     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   944 1,390 -79.3 -111 728 1,468 0.0 0.0   Gross profit growth   -14.0% 47.3% 0.0% -39.5% 0.0% 101.6% -100.0% 0.0%   Employees   7 5 2 1 1 1 0 0   Employee growth %   40.0% -28.6% -60.0% -50.0% 0.0% 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)   2,088 2,318 2,265 2,143 1,709 1,240 0 0   Balance sheet change%   -12.1% 11.0% -2.3% -5.4% -20.3% -27.4% -100.0% 0.0%   Added value   -670.1 162.2 -321.9 -140.3 -1,379.0 589.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -148 -218 -229 -583 -71 -126 -207 0   Net sales trend   -1.0 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 1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 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 (%)   -82.0% 3.8% 543.1% 394.2% -230.1% 33.0% 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 %   -34.2% 0.7% -18.3% -13.6% -46.2% 17.4% 0.0% 0.0%   ROI %   -39.3% 0.8% -18.5% -14.4% -58.7% 27.6% 0.0% 0.0%   ROE %   -49.2% -0.1% -17.1% -19.6% -66.6% 28.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -8.3% -7.6% -21.7% -33.1% -57.8% -18.8% -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, %   -301.0% 1,468.3% -866.2% -2,059.4% -175.1% 119.6% 0.0% 0.0%   Gearing %   -1,080.5% -1,262.6% -446.2% -274.4% -119.6% -252.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 0.1% 0.3% 5.1% 6.7% 10.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.6 0.7 0.6 0.6 0.3 0.6 0.0 0.0   Current Ratio   0.6 0.7 0.6 0.6 0.4 0.7 0.0 0.0   Cash and cash equivalent   15.0 15.0 15.0 17.8 79.0 21.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 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   -833.5 -719.2 -1,043.0 -1,245.0 -2,577.2 -501.1 -393.6 -393.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 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   -96 32 -161 -140 -1,379 589 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -96 32 -161 -140 -1,555 589 0 0   EBIT / employee   -111 11 -215 -436 -1,675 485 0 0   Net earnings / employee   -89 -0 -196 -431 -1,283 415 0 0