Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ACEZONE 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% 2.6% 2.6%   Bankruptcy risk   12.2% 9.9% 3.7% 3.9% 2.2% 5.3% 15.5% 15.3%   Credit score (0-100)   21 26 52 49 66 41 12 13   Credit rating   BB BB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.9 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   -93.9 -642 2,830 1,785 3,937 472 0.0 0.0   EBITDA   -93.9 -1,861 -531 -2,544 -3,050 -7,361 0.0 0.0   EBIT   -93.9 -1,861 -531 -2,983 -3,490 -10,993 0.0 0.0   Pre-tax profit (PTP)   -94.2 -1,880.2 -757.9 -3,370.6 -4,423.4 -12,148.8 0.0 0.0   Net earnings   -94.2 -1,449.7 -591.4 -2,612.0 -2,435.6 -9,369.9 0.0 0.0   Pre-tax profit without non-rec. items   -94.2 -1,880 -758 -3,371 -4,423 -12,149 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 2,157 1,758 1,318 879 0.0 0.0   Shareholders equity total   242 398 1,706 10,614 21,179 17,810 -2,292 -2,292   Interest-bearing liabilities   0.0 1,596 4,468 5,467 8,650 9,956 2,390 2,390   Balance sheet total (assets)   641 2,551 7,507 18,608 32,776 30,134 97.7 97.7   Net Debt   -112 398 3,066 1,119 3,563 9,149 2,390 2,390     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   -93.9 -642 2,830 1,785 3,937 472 0.0 0.0   Gross profit growth   0.0% -583.7% 0.0% -36.9% 120.5% -88.0% -100.0% 0.0%   Employees   0 3 7 8 12 13 0 0   Employee growth %   0.0% 0.0% 133.3% 14.3% 50.0% 8.3% -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)   641 2,551 7,507 18,608 32,776 30,134 98 98   Balance sheet change%   0.0% 297.7% 194.3% 147.9% 76.1% -8.1% -99.7% 0.0%   Added value   -93.9 -1,861.1 -530.9 -2,543.7 -3,050.5 -7,361.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   54 537 1,567 2,203 4,852 5,270 727 -19,623   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 -3.0 -4.0 -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 (%)   100.0% 290.0% -18.8% -167.1% -88.7% -2,328.5% 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 %   -14.6% -116.4% -10.5% -22.8% -13.5% -34.8% 0.0% 0.0%   ROI %   -38.7% -152.2% -12.3% -25.6% -14.8% -37.7% 0.0% 0.0%   ROE %   -38.9% -453.0% -56.2% -42.4% -15.3% -48.1% 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 %   37.8% 15.6% 32.8% 61.7% 64.6% 59.1% -95.9% -95.9%   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, %   118.9% -21.4% -577.5% -44.0% -116.8% -124.3% 0.0% 0.0%   Gearing %   0.0% 401.4% 261.9% 51.5% 40.8% 55.9% -104.3% -104.3%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.8% 7.5% 7.8% 13.4% 12.9% 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   1.5 4.1 2.0 3.6 2.9 1.2 0.0 0.0   Current Ratio   1.5 4.1 2.0 4.3 3.7 2.0 0.0 0.0   Cash and cash equivalent   111.6 1,198.1 1,402.3 4,348.0 5,087.5 807.3 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   188.7 1,488.3 1,127.8 6,198.5 9,832.3 4,762.1 -1,195.0 -1,195.0   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 -620 -76 -318 -254 -566 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -620 -76 -318 -254 -566 0 0   EBIT / employee   0 -620 -76 -373 -291 -846 0 0   Net earnings / employee   0 -483 -84 -326 -203 -721 0 0