Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ZIEGLER HOLDING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.4% 4.1% 3.0% 8.8% 3.7% 4.5% 7.7% 7.7%   Credit score (0-100)   80 49 56 27 51 47 32 32   Credit rating   A BBB BBB BB BBB BBB BB BB   Credit limit (kDKK)   628.5 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)  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   15.0 -44.0 -263 -290 -359 -519 0.0 0.0   EBITDA   -591 -657 -990 -1,043 -1,108 -792 0.0 0.0   EBIT   -591 2,579 -990 -1,043 -1,108 -792 0.0 0.0   Pre-tax profit (PTP)   4,413.0 6,757.0 5,055.0 -10,768.3 3,806.0 3,549.2 0.0 0.0   Net earnings   3,887.0 5,292.0 3,923.0 -10,768.3 3,806.0 3,549.2 0.0 0.0   Pre-tax profit without non-rec. items   4,413 6,757 5,055 -10,768 3,806 3,549 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   9,800 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   67,715 65,296 63,905 53,023 56,329 37,879 37,754 37,754   Interest-bearing liabilities   0.0 0.0 0.0 15.1 0.0 0.0 0.0 0.0   Balance sheet total (assets)   68,469 68,231 71,153 54,421 56,724 54,543 37,754 37,754   Net Debt   -58,612 -67,823 -70,438 -54,225 -56,458 -53,871 -37,754 -37,754     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   15.0 -44.0 -263 -290 -359 -519 0.0 0.0   Gross profit growth   -78.9% 0.0% -497.7% -10.2% -23.9% -44.5% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   68,469 68,231 71,153 54,421 56,724 54,543 37,754 37,754   Balance sheet change%   6.1% -0.3% 4.3% -23.5% 4.2% -3.8% -30.8% 0.0%   Added value   -591.0 2,579.0 -990.0 -1,042.8 -1,108.0 -792.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -9,800 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 -1.0 -2.0 -3.0 -4.0 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 (%)   -3,940.0% -5,861.4% 376.4% 359.9% 308.6% 152.8% 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 %   6.6% 9.9% 7.4% 1.2% 7.0% 7.1% 0.0% 0.0%   ROI %   6.7% 10.2% 8.0% 1.3% 7.1% 8.4% 0.0% 0.0%   ROE %   5.9% 8.0% 6.1% -18.4% 7.0% 7.5% 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 %   98.9% 95.7% 89.8% 97.4% 99.3% 69.4% 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, %   9,917.4% 10,323.1% 7,114.9% 5,200.1% 5,095.5% 6,798.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 152,395.3% 1,005.0% 0.0% 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   83.7 23.2 9.8 38.9 143.6 3.3 0.0 0.0   Current Ratio   83.7 23.2 9.8 38.9 143.6 3.3 0.0 0.0   Cash and cash equivalent   58,612.0 67,823.0 70,438.0 54,240.6 56,458.0 53,870.9 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   100.0 -1,779.0 -5,272.0 -1,119.6 419.0 -15,842.8 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  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   -591 2,579 -990 -1,043 -1,108 -792 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -591 -657 -990 -1,043 -1,108 -792 0 0   EBIT / employee   -591 2,579 -990 -1,043 -1,108 -792 0 0   Net earnings / employee   3,887 5,292 3,923 -10,768 3,806 3,549 0 0