Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EGON ZEHNDER P/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 7.2% 7.2%   Bankruptcy risk   0.6% 0.6% 0.6% 1.4% 0.7% 1.8% 16.7% 16.4%   Credit score (0-100)   97 98 97 76 95 72 2 2   Credit rating   A A A BBB A BBB B B   Credit limit (kDKK)   4,061.9 5,217.2 6,422.7 333.5 4,568.3 22.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   51,377 60,622 55,014 52,680 55,594 53,461 0.0 0.0   EBITDA   5,847 13,178 17,222 1,704 4,622 11,991 0.0 0.0   EBIT   2,255 10,337 14,441 -1,171 4,501 11,842 0.0 0.0   Pre-tax profit (PTP)   2,309.8 10,657.4 13,759.4 -1,446.3 4,654.9 11,547.1 0.0 0.0   Net earnings   1,096.8 7,816.3 10,343.7 -1,692.3 3,573.7 9,430.1 0.0 0.0   Pre-tax profit without non-rec. items   2,310 10,657 13,759 -1,446 4,655 11,547 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Tangible assets total   150 106 68.8 23.6 69.2 111 0.0 0.0   Shareholders equity total   17,148 24,849 34,660 25,210 25,809 6,969 392 392   Interest-bearing liabilities   23,974 15,481 4,362 13,911 14,940 4,676 0.0 0.0   Balance sheet total (assets)   54,720 56,367 60,620 56,626 57,461 46,386 392 392   Net Debt   -3,825 -8,843 -24,122 -12,743 -4,434 -13,369 -392 -392     See the entire balance sheet 1000.0 Volume  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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   51,377 60,622 55,014 52,680 55,594 53,461 0.0 0.0   Gross profit growth   -18.4% 18.0% -9.3% -4.2% 5.5% -3.8% -100.0% 0.0%   Employees   25 24 22 23 22 19 0 0   Employee growth %   8.7% -4.0% -8.3% 4.5% -4.3% -13.6% -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)   54,720 56,367 60,620 56,626 57,461 46,386 392 392   Balance sheet change%   -17.1% 3.0% 7.5% -6.6% 1.5% -19.3% -99.2% 0.0%   Added value   2,255.2 10,336.7 14,441.3 -1,171.1 4,501.4 11,842.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7,073 -5,612 -5,545 -5,647 -75 -107 -111 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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 (%)   4.4% 17.1% 26.3% -2.2% 8.1% 22.2% 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 %   4.0% 19.3% 24.8% -1.6% 10.2% 23.2% 0.0% 0.0%   ROI %   5.3% 26.1% 36.1% -2.4% 14.4% 45.5% 0.0% 0.0%   ROE %   6.5% 37.2% 34.8% -5.7% 14.0% 57.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Equity ratio %   31.3% 44.1% 57.2% 44.5% 48.3% 16.1% 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, %   -65.4% -67.1% -140.1% -747.9% -95.9% -111.5% 0.0% 0.0%   Gearing %   139.8% 62.3% 12.6% 55.2% 57.9% 67.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 0.3% 7.2% 5.5% 8.2% 5.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Quick Ratio   1.2 1.6 2.2 1.8 2.1 1.3 0.0 0.0   Current Ratio   1.2 1.6 2.2 1.8 1.8 1.2 0.0 0.0   Cash and cash equivalent   27,799.0 24,323.5 28,483.7 26,653.5 19,374.1 18,044.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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   7,684.6 18,978.4 30,710.0 24,511.7 25,011.6 7,128.9 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 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   90 431 656 -51 205 623 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   234 549 783 74 210 631 0 0   EBIT / employee   90 431 656 -51 205 623 0 0   Net earnings / employee   44 326 470 -74 162 496 0 0