Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ZUGGI EJENDOMME 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.7% 1.4% 1.4% 1.5% 1.9% 1.5% 8.3% 8.3%   Credit score (0-100)   75 78 76 76 69 77 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   6.1 50.6 40.9 34.8 2.5 48.8 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   1,061 1,185 1,114 1,126 1,163 1,177 0.0 0.0   EBITDA   1,061 1,185 1,114 1,126 1,163 1,177 0.0 0.0   EBIT   1,234 1,667 666 506 1,356 3,377 0.0 0.0   Pre-tax profit (PTP)   939.0 1,564.0 555.0 336.0 910.0 3,010.9 0.0 0.0   Net earnings   732.0 1,220.0 433.0 262.0 710.0 2,348.5 0.0 0.0   Pre-tax profit without non-rec. items   939 1,564 555 336 910 3,011 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   17,536 18,018 17,870 17,250 15,500 17,700 0.0 0.0   Shareholders equity total   4,192 5,412 5,846 6,108 6,818 9,167 9,042 9,042   Interest-bearing liabilities   12,256 11,717 11,601 11,514 8,021 7,622 0.0 0.0   Balance sheet total (assets)   17,545 18,193 18,233 18,325 15,519 18,031 9,042 9,042   Net Debt   12,256 11,542 11,238 10,452 8,011 7,306 -9,042 -9,042     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   1,061 1,185 1,114 1,126 1,163 1,177 0.0 0.0   Gross profit growth   -6.4% 11.7% -6.0% 1.1% 3.3% 1.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   17,545 18,193 18,233 18,325 15,519 18,031 9,042 9,042   Balance sheet change%   0.8% 3.7% 0.2% 0.5% -15.3% 16.2% -49.9% 0.0%   Added value   1,234.0 1,667.0 666.0 506.0 1,356.0 3,377.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   173 482 -148 -620 -1,750 2,200 -17,700 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 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 (%)   116.3% 140.7% 59.8% 44.9% 116.6% 286.9% 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 %   7.3% 10.4% 4.1% 2.8% 8.0% 20.1% 0.0% 0.0%   ROI %   7.5% 10.6% 4.2% 2.8% 8.2% 20.6% 0.0% 0.0%   ROE %   19.4% 25.4% 7.7% 4.4% 11.0% 29.4% 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 %   23.9% 29.8% 32.1% 33.4% 44.0% 50.9% 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, %   1,155.1% 974.0% 1,008.8% 928.2% 688.8% 620.6% 0.0% 0.0%   Gearing %   292.4% 216.5% 198.4% 188.5% 117.6% 83.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.4% 1.7% 1.5% 4.6% 4.7% 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   0.0 0.0 0.1 0.2 0.0 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.2 0.0 0.1 0.0 0.0   Cash and cash equivalent   0.0 175.0 363.0 1,062.0 10.0 315.8 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   -6,484.0 -6,259.0 -6,294.0 -6,014.0 -4,651.0 -4,340.9 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0