Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STUDIO ZIER 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% 1.4% 1.4%   Bankruptcy risk   2.5% 2.9% 2.7% 2.1% 3.1% 3.1% 18.3% 17.9%   Credit score (0-100)   64 60 59 65 57 56 8 8   Credit rating   BBB BBB BBB BBB BBB BBB B B   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 2018/12 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   1,660 1,775 1,571 1,777 1,125 1,087 0.0 0.0   EBITDA   1,129 1,107 952 691 486 236 0.0 0.0   EBIT   1,129 1,107 952 691 486 236 0.0 0.0   Pre-tax profit (PTP)   1,128.9 1,102.8 947.8 684.1 478.8 235.6 0.0 0.0   Net earnings   879.6 860.0 739.0 523.9 372.9 182.9 0.0 0.0   Pre-tax profit without non-rec. items   1,129 1,103 948 684 479 236 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,057 1,017 856 680 453 286 26.1 26.1   Interest-bearing liabilities   155 188 179 242 335 278 0.0 0.0   Balance sheet total (assets)   1,611 1,600 1,365 1,260 999 706 26.1 26.1   Net Debt   -1,308 -1,357 -1,041 -922 -631 -314 -26.1 -26.1     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   1,660 1,775 1,571 1,777 1,125 1,087 0.0 0.0   Gross profit growth   -15.4% 6.9% -11.5% 13.1% -36.7% -3.3% -100.0% 0.0%   Employees   0 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)   1,611 1,600 1,365 1,260 999 706 26 26   Balance sheet change%   -21.8% -0.7% -14.7% -7.7% -20.7% -29.3% -96.3% 0.0%   Added value   1,128.9 1,106.6 952.1 690.9 485.6 235.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 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 5.0 5.0 5.0 5.0 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 (%)   68.0% 62.3% 60.6% 38.9% 43.2% 21.7% 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 %   61.5% 68.9% 64.2% 52.7% 43.0% 27.6% 0.0% 0.0%   ROI %   83.9% 91.5% 85.0% 70.6% 56.8% 34.8% 0.0% 0.0%   ROE %   69.4% 82.9% 78.9% 68.2% 65.8% 49.5% 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 %   65.6% 63.6% 62.7% 54.0% 45.4% 40.5% 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, %   -115.9% -122.7% -109.4% -133.4% -129.9% -133.1% 0.0% 0.0%   Gearing %   14.6% 18.5% 20.9% 35.6% 73.9% 97.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.2% 2.3% 3.4% 2.4% 0.0% 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   2.9 2.7 2.7 2.1 1.8 1.6 0.0 0.0   Current Ratio   2.9 2.7 2.7 2.1 1.8 1.6 0.0 0.0   Cash and cash equivalent   1,462.9 1,545.6 1,220.4 1,164.1 965.9 591.5 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   1,050.2 1,010.2 849.2 666.0 438.9 271.7 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 2018/12 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   0 1,107 952 691 486 236 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,107 952 691 486 236 0 0   EBIT / employee   0 1,107 952 691 486 236 0 0   Net earnings / employee   0 860 739 524 373 183 0 0