Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Zio Lino Pizza 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% 8.3% 8.3%   Bankruptcy risk   8.4% 35.6% 20.9% 17.6% 11.8% 8.0% 14.4% 14.0%   Credit score (0-100)   30 1 5 8 19 29 15 16   Credit rating   BB C B B BB BB 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   544 262 -28.6 274 715 537 0.0 0.0   EBITDA   75.9 -520 -33.6 -30.2 -14.1 16.8 0.0 0.0   EBIT   44.7 -565 -33.6 -30.9 -39.1 -5.7 0.0 0.0   Pre-tax profit (PTP)   36.7 -561.6 86.1 -33.7 -39.2 -5.8 0.0 0.0   Net earnings   33.8 -558.7 86.1 -33.7 -30.5 -8.0 0.0 0.0   Pre-tax profit without non-rec. items   36.7 -562 86.1 -33.7 -39.2 -5.8 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   191 161 0.0 0.0 0.0 975 0.0 0.0   Shareholders equity total   83.8 -475 -389 -423 -42.3 -50.3 -100 -100   Interest-bearing liabilities   140 151 145 163 0.3 540 303 303   Balance sheet total (assets)   1,054 329 111 148 411 1,286 203 203   Net Debt   82.2 151 144 136 0.3 539 303 303     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   544 262 -28.6 274 715 537 0.0 0.0   Gross profit growth   0.0% -51.8% 0.0% 0.0% 161.1% -24.9% -100.0% 0.0%   Employees   3 4 0 0 0 0 0 0   Employee growth %   0.0% 33.3% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,054 329 111 148 411 1,286 203 203   Balance sheet change%   0.0% -68.8% -66.3% 33.1% 178.8% 212.7% -84.3% 0.0%   Added value   75.9 -520.1 -33.6 -30.2 -38.3 16.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   160 -75 -161 -1 200 930 -975 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -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 (%)   8.2% -215.4% 117.5% -11.3% -5.5% -1.1% 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 %   4.2% -60.8% 37.6% -5.8% -7.6% -0.6% 0.0% 0.0%   ROI %   20.0% -301.1% 165.0% -20.0% -47.7% -2.1% 0.0% 0.0%   ROE %   40.3% -270.9% 39.2% -26.1% -10.9% -0.9% 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 %   8.0% -59.1% -77.8% -74.2% -9.3% -3.8% -33.1% -33.1%   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, %   108.3% -29.1% -428.9% -451.3% -2.3% 3,212.9% 0.0% 0.0%   Gearing %   167.2% -31.9% -37.4% -38.6% -0.8% -1,072.4% -301.8% -301.8%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.5% -2.3% 107.0% 1.8% 0.1% 0.0% 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   0.4 0.2 0.2 0.3 0.2 0.0 0.0 0.0   Current Ratio   0.4 0.2 0.2 0.3 0.3 0.0 0.0 0.0   Cash and cash equivalent   57.8 0.0 1.2 27.3 0.0 0.3 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   -572.4 -681.0 -388.8 -423.3 -315.0 -1,275.6 -151.4 -151.4   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   25 -130 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   25 -130 0 0 0 0 0 0   EBIT / employee   15 -141 0 0 0 0 0 0   Net earnings / employee   11 -140 0 0 0 0 0 0