Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Z4it 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2% 1.2%   Bankruptcy risk   7.1% 4.6% 2.7% 2.1% 3.1% 3.8% 16.8% 16.5%   Credit score (0-100)   35 47 60 65 56 50 10 11   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,494 1,285 1,342 1,417 1,459 1,450 0.0 0.0   EBITDA   367 358 413 489 530 455 0.0 0.0   EBIT   352 355 401 465 516 451 0.0 0.0   Pre-tax profit (PTP)   352.0 355.0 400.9 467.1 518.3 453.1 0.0 0.0   Net earnings   271.2 275.8 312.1 363.8 403.4 353.4 0.0 0.0   Pre-tax profit without non-rec. items   352 355 401 467 518 453 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 12.4 9.4 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   321 447 534 673 576 530 130 130   Interest-bearing liabilities   0.0 0.0 0.0 107 115 99.3 0.0 0.0   Balance sheet total (assets)   560 680 1,020 1,306 830 813 130 130   Net Debt   -175 -232 -301 -277 17.0 61.3 -130 -130     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,494 1,285 1,342 1,417 1,459 1,450 0.0 0.0   Gross profit growth   0.0% -14.0% 4.4% 5.6% 2.9% -0.6% -100.0% 0.0%   Employees   1 1 1 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   560 680 1,020 1,306 830 813 130 130   Balance sheet change%   0.0% 21.3% 50.1% 28.0% -36.4% -2.0% -84.0% 0.0%   Added value   352.0 355.0 400.6 465.4 516.2 451.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -15 10 16 -47 -28 -8 0 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 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   23.6% 27.6% 29.9% 32.8% 35.4% 31.1% 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 %   62.9% 57.3% 47.3% 40.3% 48.8% 55.5% 0.0% 0.0%   ROI %   109.6% 92.4% 82.0% 71.4% 70.8% 69.0% 0.0% 0.0%   ROE %   84.4% 71.8% 63.6% 60.3% 64.6% 63.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   57.4% 65.8% 52.3% 63.8% 69.4% 65.1% 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, %   -47.7% -64.9% -72.9% -56.6% 3.2% 13.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 15.9% 20.0% 18.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 3.6% 2.7% 2.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   2.3 2.9 2.0 3.4 3.2 2.9 0.0 0.0   Current Ratio   2.3 2.9 2.0 2.0 3.2 2.9 0.0 0.0   Cash and cash equivalent   175.2 232.0 301.3 384.1 98.2 38.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   321.2 434.6 492.1 651.2 568.1 525.8 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   352 355 401 0 0 451 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   367 358 413 0 0 455 0 0   EBIT / employee   352 355 401 0 0 451 0 0   Net earnings / employee   271 276 312 0 0 353 0 0