Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ZIGNA 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   2.2% 11.9% 14.9% 20.5% 22.4% 11.4% 17.2% 17.2%   Credit score (0-100)   67 20 13 4 3 21 10 10   Credit rating   BBB BB BB B B BB BB BB   Credit limit (kDKK)   0.1 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   5,556 6,755 9,736 8,964 10,337 11,219 0.0 0.0   EBITDA   2,425 620 883 -503 246 3,851 0.0 0.0   EBIT   1,261 -914 -862 -2,403 -1,540 2,291 0.0 0.0   Pre-tax profit (PTP)   677.4 -1,440.4 -1,468.3 -2,805.2 -2,526.2 1,921.4 0.0 0.0   Net earnings   522.1 -1,446.8 -1,271.4 -2,288.3 -2,526.3 2,169.7 0.0 0.0   Pre-tax profit without non-rec. items   677 -1,440 -1,468 -2,805 -2,526 1,921 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   342 231 182 95.4 140 61.2 0.0 0.0   Shareholders equity total   1,460 12.9 -1,259 -1,681 -2,497 -327 -1,388 -1,388   Interest-bearing liabilities   4,307 4,210 3,777 4,020 3,446 1,259 1,388 1,388   Balance sheet total (assets)   10,156 9,906 8,443 7,317 6,499 4,247 0.0 0.0   Net Debt   3,982 3,684 3,667 3,738 3,334 700 1,388 1,388     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   5,556 6,755 9,736 8,964 10,337 11,219 0.0 0.0   Gross profit growth   47.7% 21.6% 44.1% -7.9% 15.3% 8.5% -100.0% 0.0%   Employees   13 16 22 22 21 15 0 0   Employee growth %   -13.3% 23.1% 37.5% 0.0% -4.5% -28.6% -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)   10,156 9,906 8,443 7,317 6,499 4,247 0 0   Balance sheet change%   4.4% -2.5% -14.8% -13.3% -11.2% -34.7% -100.0% 0.0%   Added value   2,424.6 620.1 882.9 -502.5 359.9 3,850.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -678 -1,870 -1,809 -3,260 -3,075 -3,149 -1,358 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 -2.0 -3.0 -4.0 1.0 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 (%)   22.7% -13.5% -8.9% -26.8% -14.9% 20.4% 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 %   12.9% -9.1% -8.8% -24.2% -17.1% 34.1% 0.0% 0.0%   ROI %   18.5% -14.5% -16.3% -44.8% -35.7% 98.4% 0.0% 0.0%   ROE %   43.6% -196.5% -30.1% -29.0% -36.6% 40.4% 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 %   14.4% 0.1% -13.0% -18.7% -27.8% -7.1% -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, %   164.2% 594.1% 415.3% -743.8% 1,353.8% 18.2% 0.0% 0.0%   Gearing %   295.0% 32,696.9% -300.1% -239.0% -138.0% -385.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.3% 12.4% 15.3% 13.8% 26.5% 16.8% 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   1.0 0.8 0.5 0.7 0.4 0.7 0.0 0.0   Current Ratio   1.0 0.8 0.5 0.7 0.4 0.7 0.0 0.0   Cash and cash equivalent   324.8 525.7 109.5 281.7 112.2 558.7 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   39.3 -1,253.8 -2,463.7 -1,397.5 -5,168.8 -1,312.6 -694.1 -694.1   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   187 39 40 -23 17 257 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   187 39 40 -23 12 257 0 0   EBIT / employee   97 -57 -39 -109 -73 153 0 0   Net earnings / employee   40 -90 -58 -104 -120 145 0 0