Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ReZinck 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   1.2% 0.9% 1.3% 2.3% 0.8% 0.8% 7.3% 7.3%   Credit score (0-100)   83 91 79 63 92 91 33 33   Credit rating   A A A BBB AA AA BBB BBB   Credit limit (kDKK)   249.1 1,034.2 142.5 0.2 1,737.6 1,750.5 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   831 21.8 387 332 417 -357 0.0 0.0   EBITDA   257 -241 -523 -734 -468 -414 0.0 0.0   EBIT   257 -241 -523 -734 -468 -414 0.0 0.0   Pre-tax profit (PTP)   -1,157.3 1,377.3 385.5 44.2 5,784.8 728.8 0.0 0.0   Net earnings   -864.9 1,210.6 258.3 81.7 5,857.9 641.2 0.0 0.0   Pre-tax profit without non-rec. items   -1,157 1,377 386 44.2 5,785 729 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   11,243 13,076 13,040 13,546 19,159 19,841 18,907 18,907   Interest-bearing liabilities   2.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   11,359 13,126 13,362 17,964 19,273 19,906 18,907 18,907   Net Debt   -7,364 -6,767 -5,953 -3,554 -12,648 -13,270 -18,907 -18,907     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   831 21.8 387 332 417 -357 0.0 0.0   Gross profit growth   -8.5% -97.4% 1,670.9% -14.2% 25.7% 0.0% 0.0% 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)   11,359 13,126 13,362 17,964 19,273 19,906 18,907 18,907   Balance sheet change%   -11.7% 15.6% 1.8% 34.4% 7.3% 3.3% -5.0% 0.0%   Added value   257.3 -241.5 -522.6 -734.1 -468.3 -414.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -757 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   2.0 -1.0 -2.0 -3.0 -4.0 -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 (%)   31.0% -1,105.9% -135.1% -221.1% -112.2% 115.9% 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 %   8.9% 11.4% 25.1% 5.7% 34.5% 5.4% 0.0% 0.0%   ROI %   9.2% 11.5% 3.0% 0.7% 39.2% 5.4% 0.0% 0.0%   ROE %   -7.4% 10.0% 2.0% 0.6% 35.8% 3.3% 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 %   99.0% 99.6% 97.6% 75.4% 99.4% 99.7% 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, %   -2,861.5% 2,802.1% 1,139.1% 484.1% 2,701.0% 3,205.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   168,438.6% 1,413.4% 0.0% 0.0% 0.0% 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   82.0 189.7 31.0 3.2 129.0 230.4 0.0 0.0   Current Ratio   82.0 189.7 32.4 3.3 133.0 237.4 0.0 0.0   Cash and cash equivalent   7,366.4 6,766.9 5,952.6 3,553.7 12,647.6 13,270.3 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   3,237.3 3,291.1 5,958.3 6,792.1 5,296.7 3,350.8 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 2018/12 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   257 -241 -523 -734 -468 -414 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   257 -241 -523 -734 -468 -414 0 0   EBIT / employee   257 -241 -523 -734 -468 -414 0 0   Net earnings / employee   -865 1,211 258 82 5,858 641 0 0