Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CAFÉ FRY VIBORG 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   8.3% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 8.3%   Bankruptcy risk   0.0% 4.8% 3.8% 7.8% 4.3% 13.5% 14.7% 11.7%   Credit score (0-100)   0 47 53 33 49 17 13 19   Credit rating   N/A BBB BBB BB BBB BB 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)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,390 1,499 1,074 1,395 701 0.0 0.0   EBITDA   0.0 301 316 -88.9 233 140 0.0 0.0   EBIT   0.0 246 257 -156 171 132 0.0 0.0   Pre-tax profit (PTP)   0.0 240.8 250.7 -169.1 159.8 125.5 0.0 0.0   Net earnings   0.0 187.9 194.5 -133.7 124.0 97.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 241 251 -169 160 125 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 161 161 93.6 31.2 0.0 0.0 0.0   Shareholders equity total   0.0 215 409 275 399 497 447 447   Interest-bearing liabilities   0.0 276 245 267 251 251 0.0 0.0   Balance sheet total (assets)   0.0 897 1,166 794 968 881 447 447   Net Debt   0.0 -386 -319 65.7 -160 175 -447 -447     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 1,390 1,499 1,074 1,395 701 0.0 0.0   Gross profit growth   0.0% 0.0% 7.8% -28.3% 29.9% -49.8% -100.0% 0.0%   Employees   0 8 8 4 4 2 0 0   Employee growth %   0.0% 0.0% 0.0% -50.0% 0.0% -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)   0 897 1,166 794 968 881 447 447   Balance sheet change%   0.0% 0.0% 30.0% -31.9% 21.9% -9.0% -49.3% 0.0%   Added value   0.0 301.2 316.3 -88.9 237.7 140.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 106 -60 -134 -125 -39 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 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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% 17.7% 17.2% -14.5% 12.2% 18.9% 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 %   0.0% 27.4% 24.9% -15.9% 19.4% 14.3% 0.0% 0.0%   ROI %   0.0% 50.2% 44.9% -26.0% 28.6% 18.6% 0.0% 0.0%   ROE %   0.0% 87.6% 62.4% -39.1% 36.8% 21.8% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 23.9% 35.1% 34.7% 41.2% 56.4% 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% -128.0% -100.8% -73.8% -68.8% 124.5% 0.0% 0.0%   Gearing %   0.0% 128.6% 60.0% 96.9% 62.9% 50.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.8% 2.4% 5.2% 4.3% 2.8% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 1.0 1.3 1.3 1.6 2.5 0.0 0.0   Current Ratio   0.0 1.1 1.3 1.3 1.6 2.5 0.0 0.0   Cash and cash equivalent   0.0 661.4 564.1 201.1 411.7 76.6 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 53.7 246.0 174.7 360.9 525.2 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 38 40 -22 59 70 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 38 40 -22 58 70 0 0   EBIT / employee   0 31 32 -39 43 66 0 0   Net earnings / employee   0 23 24 -33 31 49 0 0