Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Concept Zoo 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 2018/12 2019 2019/12 2020 2020/12 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% 3.3% 3.3%   Bankruptcy risk   6.7% 6.2% 20.3% 9.5% 19.5% 9.4% 18.2% 18.0%   Credit score (0-100)   37 39 5 25 6 25 8 8   Credit rating   BBB BBB B 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 2018/12 2019 2019/12 2020 2020/12 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   343 649 177 201 171 80.8 0.0 0.0   EBITDA   90.8 65.3 -104 113 -103 9.1 0.0 0.0   EBIT   84.3 55.6 -112 104 -107 9.1 0.0 0.0   Pre-tax profit (PTP)   88.1 55.4 -112.2 102.6 -108.2 8.3 0.0 0.0   Net earnings   63.0 42.2 -110.7 102.6 -108.2 8.3 0.0 0.0   Pre-tax profit without non-rec. items   88.1 55.4 -112 103 -108 8.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   5.6 20.8 12.5 4.2 0.0 0.0 0.0 0.0   Shareholders equity total   129 99.9 -10.8 91.8 -16.5 -8.2 -48.2 -48.2   Interest-bearing liabilities   0.0 2.7 2.0 2.0 2.9 36.6 48.2 48.2   Balance sheet total (assets)   258 272 37.3 114 37.1 44.7 0.0 0.0   Net Debt   -97.1 -157 -7.7 -36.5 -30.2 12.5 48.2 48.2     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 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   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   343 649 177 201 171 80.8 0.0 0.0   Gross profit growth   1,058.7% 89.2% -72.8% 13.8% -14.9% -52.7% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   258 272 37 114 37 45 0 0   Balance sheet change%   185.3% 5.5% -86.3% 206.6% -67.6% 20.6% -100.0% 0.0%   Added value   90.8 65.3 -103.7 112.7 -99.1 9.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13 6 -17 -17 -8 0 0 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 -1.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 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 (%)   24.6% 8.6% -63.5% 51.9% -62.8% 11.2% 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 %   51.0% 21.2% -70.0% 128.5% -128.0% 17.1% 0.0% 0.0%   ROI %   90.8% 48.2% -213.4% 218.0% -222.1% 46.0% 0.0% 0.0%   ROE %   64.8% 36.9% -161.4% 159.0% -168.0% 20.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   49.9% 36.7% -22.5% 80.3% -30.7% -15.5% -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, %   -106.9% -240.5% 7.4% -32.4% 29.2% 137.4% 0.0% 0.0%   Gearing %   0.0% 2.7% -18.4% 2.2% -17.7% -447.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 54.2% 7.4% 88.9% 35.2% 4.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.9 1.4 0.3 4.9 0.7 2.7 0.0 0.0   Current Ratio   1.9 1.4 0.3 4.9 0.7 2.7 0.0 0.0   Cash and cash equivalent   97.1 159.8 9.7 38.5 33.1 24.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 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   115.3 70.5 -32.3 87.6 -13.5 27.2 -24.1 -24.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 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   91 65 -104 113 -99 9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   91 65 -104 113 -103 9 0 0   EBIT / employee   84 56 -112 104 -107 9 0 0   Net earnings / employee   63 42 -111 103 -108 8 0 0