Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MARZ INTERNATIONAL 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   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   6.1% 2.8% 3.5% 2.3% 8.9% 4.0% 9.7% 9.7%   Credit score (0-100)   40 60 53 64 27 49 26 26   Credit rating   BBB BBB BBB BBB BB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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   888 -1.1 68.2 279 693 875 0.0 0.0   EBITDA   184 -1.1 68.2 -16.1 9.8 124 0.0 0.0   EBIT   184 -1.1 245 145 155 124 0.0 0.0   Pre-tax profit (PTP)   -245.0 424.1 238.7 269.9 27.3 328.8 0.0 0.0   Net earnings   -286.4 424.1 227.0 177.8 -82.1 248.2 0.0 0.0   Pre-tax profit without non-rec. items   -245 424 239 270 27.3 329 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   0.0 663 1,817 1,150 0.0 0.0 0.0 0.0   Shareholders equity total   1,246 1,670 1,787 1,851 1,655 1,785 1,538 1,538   Interest-bearing liabilities   1,138 603 0.0 4.5 16.4 127 0.0 0.0   Balance sheet total (assets)   2,459 2,335 1,878 2,031 1,858 2,193 1,538 1,538   Net Debt   916 594 -61.0 -868 -1,834 -2,062 -1,538 -1,538     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   888 -1.1 68.2 279 693 875 0.0 0.0   Gross profit growth   -60.3% 0.0% 0.0% 309.5% 148.1% 26.2% -100.0% 0.0%   Employees   1 0 0 1 1 1 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 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)   2,459 2,335 1,878 2,031 1,858 2,193 1,538 1,538   Balance sheet change%   -33.6% -5.1% -19.5% 8.1% -8.5% 18.0% -29.8% 0.0%   Added value   184.4 -1.1 245.3 156.4 166.5 124.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 663 1,155 -679 -1,150 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   20.8% 100.0% 359.6% 51.8% 22.3% 14.2% 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 %   -7.2% 18.0% 11.6% 13.9% 10.2% 16.7% 0.0% 0.0%   ROI %   -7.9% 18.4% 11.8% 14.4% 11.1% 18.9% 0.0% 0.0%   ROE %   -13.7% 29.1% 13.1% 9.8% -4.7% 14.4% 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 %   50.7% 71.5% 95.1% 91.2% 89.1% 81.4% 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, %   497.0% -56,427.7% -89.3% 5,378.0% -18,672.3% -1,657.3% 0.0% 0.0%   Gearing %   91.3% 36.1% 0.0% 0.2% 1.0% 7.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 0.8% 2.2% 39.7% 1,631.4% 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   0.2 2.6 2.7 6.3 9.1 5.4 0.0 0.0   Current Ratio   0.2 2.6 2.7 6.3 9.1 5.4 0.0 0.0   Cash and cash equivalent   221.3 9.3 61.0 873.0 1,850.8 2,188.8 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   -991.8 1,038.5 38.8 -57.3 1,018.1 -345.8 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   184 0 0 156 167 124 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   184 0 0 -16 10 124 0 0   EBIT / employee   184 0 0 145 155 124 0 0   Net earnings / employee   -286 0 0 178 -82 248 0 0