PEZOL ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  2.1% 1.9% 1.9% 1.4% 1.0%  
Credit score (0-100)  69 70 68 78 85  
Credit rating  A A A A A  
Credit limit (kDKK)  0.1 0.6 0.5 28.0 184.1  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  149 680 533 0 0  
Gross profit  139 668 522 -12.3 -14.3  
EBITDA  139 668 522 -12.3 -14.3  
EBIT  139 668 522 -12.3 -14.3  
Pre-tax profit (PTP)  135.9 667.2 517.5 150.4 416.4  
Net earnings  141.9 670.0 521.0 154.1 419.5  
Pre-tax profit without non-rec. items  136 667 518 150 416  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  1,419 1,978 2,386 2,426 2,730  
Interest-bearing liabilities  0.0 0.0 15.2 10.4 594  
Balance sheet total (assets)  1,426 1,986 2,409 2,444 3,358  

Net Debt  -561 -669 -420 -831 -859  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  149 680 533 0 0  
Net sales growth  -194.8% 357.6% -21.6% -100.0% 0.0%  
Gross profit  139 668 522 -12.3 -14.3  
Gross profit growth  0.0% 381.3% -21.9% 0.0% -16.7%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,426 1,986 2,409 2,444 3,358  
Balance sheet change%  -11.1% 39.2% 21.3% 1.5% 37.4%  
Added value  138.8 668.1 521.6 -12.3 -14.3  
Added value %  93.4% 98.3% 97.8% 0.0% 0.0%  
Investments  0 0 0 0 0  

Net sales trend  -3.0 1.0 -1.0 -2.0 0.0  
EBIT trend  1.0 2.0 3.0 -1.0 -2.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  93.4% 98.3% 97.8% 0.0% 0.0%  
EBIT %  93.4% 98.3% 97.8% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 100.0% 100.0%  
Net Earnings %  95.5% 98.6% 97.7% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  95.5% 98.6% 97.7% 0.0% 0.0%  
Pre tax profit less extraordinaries %  91.5% 98.2% 97.1% 0.0% 0.0%  
ROA %  9.2% 39.2% 23.7% 6.4% 14.5%  
ROI %  9.2% 39.3% 23.8% 6.4% 14.6%  
ROE %  9.4% 39.4% 23.9% 6.4% 16.3%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  99.5% 99.6% 99.1% 99.3% 81.3%  
Relative indebtedness %  5.0% 1.1% 4.2% 0.0% 0.0%  
Relative net indebtedness %  -372.8% -97.3% -77.4% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -404.4% -100.1% -80.5% 6,782.9% 6,013.8%  
Gearing %  0.0% 0.0% 0.6% 0.4% 21.7%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 54.3% 36.3% 0.9%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  89.0 98.6 21.6 49.8 2.9  
Current Ratio  89.0 98.6 21.6 49.8 2.9  
Cash and cash equivalent  561.3 669.0 435.2 841.3 1,453.1  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  449.2% 108.8% 91.9% 0.0% 0.0%  
Net working capital  659.8 732.3 467.2 875.5 1,211.8  
Net working capital %  444.1% 107.7% 87.6% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0