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  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% 5.8% 5.8%   Bankruptcy risk   6.6% 6.6% 12.8% 4.4% 5.2% 3.6% 13.0% 12.7%   Credit score (0-100)   37 37 18 46 42 51 18 18   Credit rating   BBB BBB 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)  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   1,907 1,916 1,597 2,124 1,508 1,728 0.0 0.0   EBITDA   369 333 74.0 462 90.5 126 0.0 0.0   EBIT   230 194 -65.0 323 78.3 107 0.0 0.0   Pre-tax profit (PTP)   204.4 167.3 -89.8 310.9 74.9 97.9 0.0 0.0   Net earnings   190.0 82.2 -71.9 327.9 50.2 75.4 0.0 0.0   Pre-tax profit without non-rec. items   204 167 -89.8 311 74.9 97.9 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   438 302 165 28.7 60.3 117 0.0 0.0   Shareholders equity total   -66.6 15.6 -56.2 272 322 397 347 347   Interest-bearing liabilities   642 372 100 0.0 0.2 0.0 0.0 0.0   Balance sheet total (assets)   1,077 1,001 919 1,141 648 860 347 347   Net Debt   424 278 -260 -831 -65.6 -19.6 -340 -340     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   1,907 1,916 1,597 2,124 1,508 1,728 0.0 0.0   Gross profit growth   23.2% 0.5% -16.6% 33.0% -29.0% 14.6% -100.0% 0.0%   Employees   0 0 5 5 4 7 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -20.0% 75.0% -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)   1,077 1,001 919 1,141 648 860 347 347   Balance sheet change%   -6.3% -7.1% -8.3% 24.2% -43.2% 32.7% -59.6% 0.0%   Added value   369.4 333.3 74.0 461.7 217.3 126.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -226 -278 -278 -278 17 35 -117 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 1.0 2.0 3.0 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 (%)   12.1% 10.1% -4.1% 15.2% 5.2% 6.2% 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 %   18.1% 18.1% -6.6% 30.5% 9.4% 14.6% 0.0% 0.0%   ROI %   34.2% 37.7% -26.6% 173.6% 28.2% 30.6% 0.0% 0.0%   ROE %   17.1% 15.0% -15.4% 55.1% 16.9% 21.0% 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 %   -5.8% 1.6% -5.8% 23.8% 49.7% 46.2% 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, %   114.7% 83.5% -351.7% -180.0% -72.5% -15.6% 0.0% 0.0%   Gearing %   -964.0% 2,378.3% -177.8% 0.0% 0.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 5.3% 10.6% 23.6% 10,873.9% 14,860.6% 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   0.4 0.6 0.5 1.0 1.2 1.1 0.0 0.0   Current Ratio   0.6 0.9 0.8 1.3 1.8 1.6 0.0 0.0   Cash and cash equivalent   218.2 93.5 360.3 831.3 65.8 19.6 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   -320.3 -113.9 -164.6 230.5 251.6 273.0 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 0 15 92 54 18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 15 92 23 18 0 0   EBIT / employee   0 0 -13 65 20 15 0 0   Net earnings / employee   0 0 -14 66 13 11 0 0