Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RESTURANT BRYGGEN, THISTED 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   7.3% 7.3% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 5.0% 2.5% 2.3% 7.0% 14.9% 14.6%   Credit score (0-100)   0 0 46 64 67 36 14 13   Credit rating   N/A N/A 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)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 2,642 2,702 2,614 1,344 0.0 0.0   EBITDA   0.0 0.0 178 460 467 642 0.0 0.0   EBIT   0.0 0.0 94.9 351 358 632 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 35.0 273.5 281.5 585.3 0.0 0.0   Net earnings   0.0 0.0 27.3 213.4 219.4 458.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 35.0 274 282 585 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 812 728 644 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 167 381 400 658 518 518   Interest-bearing liabilities   0.0 0.0 1,834 1,751 1,665 895 0.0 0.0   Balance sheet total (assets)   0.0 0.0 3,025 3,009 2,667 1,776 518 518   Net Debt   0.0 0.0 753 552 720 430 -518 -518     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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   0.0 0.0 2,642 2,702 2,614 1,344 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 2.3% -3.3% -48.6% -100.0% 0.0%   Employees   0 0 4 5 6 3 0 0   Employee growth %   0.0% 0.0% 0.0% 25.0% 20.0% -50.0% -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)   0 0 3,025 3,009 2,667 1,776 518 518   Balance sheet change%   0.0% 0.0% 0.0% -0.5% -11.4% -33.4% -70.8% 0.0%   Added value   0.0 0.0 177.7 460.4 467.0 642.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 1,212 -218 -218 -1,087 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 (%)   0.0% 0.0% 3.6% 13.0% 13.7% 47.0% 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 %   0.0% 0.0% 3.5% 12.0% 13.1% 30.3% 0.0% 0.0%   ROI %   0.0% 0.0% 5.2% 17.4% 17.5% 36.8% 0.0% 0.0%   ROE %   0.0% 0.0% 16.3% 77.9% 56.2% 86.6% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 5.5% 12.7% 15.0% 37.1% 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, %   0.0% 0.0% 423.5% 119.8% 154.2% 66.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 1,096.1% 460.0% 416.2% 135.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 7.6% 5.0% 5.3% 6.8% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 1.5 2.0 0.7 1.6 0.0 0.0   Current Ratio   0.0 0.0 1.7 2.2 0.7 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,081.3 1,199.6 944.9 464.9 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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   0.0 0.0 691.3 949.4 -664.8 632.0 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 44 92 78 214 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 44 92 78 214 0 0   EBIT / employee   0 0 24 70 60 211 0 0   Net earnings / employee   0 0 7 43 37 153 0 0