Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CONZ MEDIA 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% 2.9% 2.9%   Bankruptcy risk   2.5% 3.2% 1.5% 1.3% 1.5% 2.0% 9.1% 8.9%   Credit score (0-100)   64 57 76 79 75 67 27 28   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 77.8 202.3 163.6 3.6 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   5,883 13,022 17,031 14,583 39,944 32,244 0.0 0.0   EBITDA   1,065 7,417 10,692 8,238 29,459 19,520 0.0 0.0   EBIT   1,010 7,417 10,692 8,238 29,459 19,515 0.0 0.0   Pre-tax profit (PTP)   1,024.2 7,433.6 10,395.9 8,202.8 28,874.1 19,639.1 0.0 0.0   Net earnings   804.1 5,788.8 8,105.0 6,388.8 22,517.4 15,298.5 0.0 0.0   Pre-tax profit without non-rec. items   1,024 7,434 10,396 8,203 28,874 19,639 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 0.0 0.0 0.0 72.5 0.0 0.0   Shareholders equity total   928 1,915 8,220 6,809 22,627 5,425 5,344 5,344   Interest-bearing liabilities   35.7 4,291 0.0 0.0 0.0 6,943 0.0 0.0   Balance sheet total (assets)   2,944 10,379 13,973 9,650 33,569 18,636 5,344 5,344   Net Debt   -681 -631 -5,409 -4,223 -22,263 -9,220 -5,344 -5,344     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   5,883 13,022 17,031 14,583 39,944 32,244 0.0 0.0   Gross profit growth   9.2% 121.4% 30.8% -14.4% 173.9% -19.3% -100.0% 0.0%   Employees   9 9 9 9 4 4 0 0   Employee growth %   12.5% 0.0% 0.0% 0.0% -55.6% 0.0% -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)   2,944 10,379 13,973 9,650 33,569 18,636 5,344 5,344   Balance sheet change%   7.2% 252.6% 34.6% -30.9% 247.9% -44.5% -71.3% 0.0%   Added value   1,064.7 7,417.2 10,692.2 8,238.0 29,458.5 19,519.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -109 0 0 0 0 68 -73 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 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 (%)   17.2% 57.0% 62.8% 56.5% 73.7% 60.5% 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 %   36.6% 112.0% 88.8% 70.5% 136.9% 77.3% 0.0% 0.0%   ROI %   77.1% 204.7% 147.4% 109.1% 200.0% 114.8% 0.0% 0.0%   ROE %   74.8% 407.2% 159.9% 85.0% 153.0% 109.1% 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 %   31.5% 18.5% 58.8% 70.6% 67.4% 29.1% 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, %   -64.0% -8.5% -50.6% -51.3% -75.6% -47.2% 0.0% 0.0%   Gearing %   3.9% 224.0% 0.0% 0.0% 0.0% 128.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.2% 1.3% 19.3% 0.0% 0.0% 15.6% 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   1.4 1.2 2.5 3.4 3.0 1.4 0.0 0.0   Current Ratio   1.4 1.2 2.5 3.4 3.0 1.4 0.0 0.0   Cash and cash equivalent   717.2 4,921.8 5,408.6 4,222.6 22,263.4 16,162.6 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   855.0 1,974.1 8,226.3 6,731.0 21,626.5 4,614.2 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   118 824 1,188 915 7,365 4,880 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   118 824 1,188 915 7,365 4,880 0 0   EBIT / employee   112 824 1,188 915 7,365 4,879 0 0   Net earnings / employee   89 643 901 710 5,629 3,825 0 0