Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Slagter Zangenberg 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8%   Bankruptcy risk   8.8% 12.9% 8.2% 6.4% 5.1% 5.0% 10.5% 10.2%   Credit score (0-100)   29 18 28 36 42 44 23 24   Credit rating   BB BB BB BBB BBB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,916 1,597 2,124 1,508 1,728 1,966 0.0 0.0   EBITDA   333 74.0 462 90.5 126 247 0.0 0.0   EBIT   194 -65.0 323 78.3 107 217 0.0 0.0   Pre-tax profit (PTP)   167.3 -89.8 310.9 74.9 97.9 221.1 0.0 0.0   Net earnings   82.2 -71.9 327.9 50.2 75.4 169.0 0.0 0.0   Pre-tax profit without non-rec. items   167 -89.8 311 74.9 97.9 221 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   302 165 28.7 60.3 117 136 0.0 0.0   Shareholders equity total   15.6 -56.2 272 322 397 451 516 516   Interest-bearing liabilities   372 100 0.0 0.2 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,001 919 1,141 648 860 1,016 516 516   Net Debt   278 -260 -831 -65.6 -19.6 -230 -511 -511     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,916 1,597 2,124 1,508 1,728 1,966 0.0 0.0   Gross profit growth   0.5% -16.6% 33.0% -29.0% 14.6% 13.7% -100.0% 0.0%   Employees   0 5 5 4 7 7 0 0   Employee growth %   0.0% 0.0% 0.0% -20.0% 75.0% 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)   1,001 919 1,141 648 860 1,016 516 516   Balance sheet change%   -7.1% -8.3% 24.2% -43.2% 32.7% 18.1% -49.2% 0.0%   Added value   333.3 74.0 461.7 90.5 119.4 247.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -278 -278 -278 17 35 -13 -136 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   10.1% -4.1% 15.2% 5.2% 6.2% 11.1% 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 %   18.1% -6.6% 30.5% 9.4% 14.6% 23.8% 0.0% 0.0%   ROI %   37.7% -26.6% 173.6% 28.2% 30.6% 52.6% 0.0% 0.0%   ROE %   15.0% -15.4% 55.1% 16.9% 21.0% 39.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   1.6% -5.8% 23.8% 49.7% 46.2% 44.4% 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, %   83.5% -351.7% -180.0% -72.5% -15.6% -93.1% 0.0% 0.0%   Gearing %   2,378.3% -177.8% 0.0% 0.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 10.6% 23.6% 10,873.9% 14,860.6% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.6 0.5 1.0 1.2 1.1 1.2 0.0 0.0   Current Ratio   0.9 0.8 1.3 1.8 1.6 1.5 0.0 0.0   Cash and cash equivalent   93.5 360.3 831.3 65.8 19.6 230.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -113.9 -164.6 230.5 251.6 273.0 309.2 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 15 92 23 17 35 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 15 92 23 18 35 0 0   EBIT / employee   0 -13 65 20 15 31 0 0   Net earnings / employee   0 -14 66 13 11 24 0 0