Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Zoomfoto 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 2019/8 2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   10.6% 10.6% 7.6% 7.7% 10.8% 11.0% 17.3% 17.3%   Credit score (0-100)   24 24 32 30 22 21 9 9   Credit rating   BB BB BB BB BB 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)  2018 2019/8 2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   103 103 9.6 4.0 -20.0 5.4 0.0 0.0   EBITDA   103 103 9.6 4.0 -20.0 5.4 0.0 0.0   EBIT   68.9 68.9 -5.1 -9.9 -47.2 -12.6 0.0 0.0   Pre-tax profit (PTP)   73.1 73.1 -0.5 -11.1 -47.8 -12.9 0.0 0.0   Net earnings   57.9 57.9 0.7 -8.9 -37.3 -10.0 0.0 0.0   Pre-tax profit without non-rec. items   73.1 73.1 -0.5 -11.1 -47.8 -12.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/8 2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Tangible assets total   110 110 95.1 81.2 54.0 36.0 0.0 0.0   Shareholders equity total   98.9 98.9 99.5 90.6 53.3 43.3 -6.7 -6.7   Interest-bearing liabilities   6.9 6.9 4.1 9.1 25.0 15.3 6.7 6.7   Balance sheet total (assets)   128 128 124 103 80.6 69.2 0.0 0.0   Net Debt   0.3 0.3 -1.7 -6.1 25.0 1.4 6.7 6.7     See the entire balance sheet 1000.0 Volume  2018 2019/8 2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 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   103 103 9.6 4.0 -20.0 5.4 0.0 0.0   Gross profit growth   0.0% 0.0% -90.7% -58.1% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   128 128 124 103 81 69 0 0   Balance sheet change%   0.0% 0.0% -3.7% -17.0% -21.5% -14.1% -100.0% 0.0%   Added value   68.9 68.9 -5.1 -9.9 -47.2 -12.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   75 -35 -30 -28 -54 -36 -36 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 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2019/8 2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 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 (%)   66.6% 66.6% -53.4% -244.4% 236.1% -232.0% 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 %   57.3% 57.3% -0.2% -9.1% -51.5% -16.8% 0.0% 0.0%   ROI %   69.3% 69.3% -0.3% -10.2% -53.0% -18.4% 0.0% 0.0%   ROE %   58.6% 58.6% 0.7% -9.3% -51.9% -20.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/8 2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Equity ratio %   77.0% 77.0% 80.5% 88.3% 66.2% 62.5% -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, %   0.3% 0.3% -17.7% -151.5% -125.2% 25.0% 0.0% 0.0%   Gearing %   7.0% 7.0% 4.1% 10.1% 46.9% 35.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.6% 5.8% 3.8% 11.0% 3.9% 1.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/8 2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Quick Ratio   0.4 0.4 0.7 1.8 1.0 1.3 0.0 0.0   Current Ratio   0.4 0.4 0.7 1.8 1.0 1.3 0.0 0.0   Cash and cash equivalent   6.6 6.6 5.8 15.2 0.0 13.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/8 2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 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   -17.3 -17.3 -7.0 9.5 -0.7 7.3 -3.4 -3.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/8 2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0