Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NO ZEBRA A/S 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% 1.5% 1.9%   Bankruptcy risk   2.4% 1.6% 1.4% 3.3% 1.2% 5.5% 13.7% 10.4%   Credit score (0-100)   65 76 77 53 82 40 16 24   Credit rating   BBB A A BBB A BBB BB BB   Credit limit (kDKK)   0.1 16.6 79.7 0.0 258.3 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   22,026 23,789 23,215 23,576 29,127 26,230 0.0 0.0   EBITDA   1,452 1,747 2,109 661 2,674 -1,257 0.0 0.0   EBIT   1,107 1,403 1,775 30.1 1,935 -1,992 0.0 0.0   Pre-tax profit (PTP)   1,027.2 1,353.2 1,718.4 3.0 1,964.0 -1,966.3 0.0 0.0   Net earnings   756.6 1,037.3 1,347.9 44.6 1,474.2 -1,542.4 0.0 0.0   Pre-tax profit without non-rec. items   1,027 1,353 1,718 3.0 1,964 -1,966 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   628 529 429 490 249 99.2 0.0 0.0   Shareholders equity total   2,641 3,178 4,526 2,571 4,045 1,502 801 801   Interest-bearing liabilities   1,850 664 38.5 0.0 476 1,331 0.0 0.0   Balance sheet total (assets)   9,392 10,117 14,869 11,636 11,940 11,275 801 801   Net Debt   1,773 -253 -7,534 -1,585 291 152 -801 -801     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   22,026 23,789 23,215 23,576 29,127 26,230 0.0 0.0   Gross profit growth   21.6% 8.0% -2.4% 1.6% 23.5% -9.9% -100.0% 0.0%   Employees   42 43 39 43 45 44 0 0   Employee growth %   27.3% 2.4% -9.3% 10.3% 4.7% -2.2% -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)   9,392 10,117 14,869 11,636 11,940 11,275 801 801   Balance sheet change%   3.8% 7.7% 47.0% -21.7% 2.6% -5.6% -92.9% 0.0%   Added value   1,451.6 1,746.7 2,109.3 661.2 2,566.2 -1,257.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -370 -443 -51 27 -988 -1,470 -485 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 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 (%)   5.0% 5.9% 7.6% 0.1% 6.6% -7.6% 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 %   12.0% 14.4% 14.2% 0.7% 16.9% -16.7% 0.0% 0.0%   ROI %   26.2% 33.5% 41.6% 2.4% 52.6% -50.6% 0.0% 0.0%   ROE %   30.1% 35.7% 35.0% 1.3% 44.6% -55.6% 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 %   30.5% 35.5% 31.2% 24.6% 38.8% 16.9% 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, %   122.2% -14.5% -357.2% -239.7% 10.9% -12.1% 0.0% 0.0%   Gearing %   70.0% 20.9% 0.9% 0.0% 11.8% 88.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 4.3% 16.4% 448.5% 13.4% 2.5% 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 1.7 1.4 1.2 1.7 1.5 0.0 0.0   Current Ratio   1.3 1.4 1.4 1.0 1.4 1.1 0.0 0.0   Cash and cash equivalent   76.3 917.1 7,572.8 1,584.9 185.0 1,179.6 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   2,027.6 2,699.2 3,789.7 273.6 3,082.8 1,094.2 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  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   35 41 54 15 57 -29 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   35 41 54 15 59 -29 0 0   EBIT / employee   26 33 46 1 43 -45 0 0   Net earnings / employee   18 24 35 1 33 -35 0 0