Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BEZZERWIZZER NORDIC 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 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2%   Bankruptcy risk   1.0% 0.7% 0.6% 0.6% 1.4% 2.6% 4.3% 4.0%   Credit score (0-100)   88 96 97 96 77 61 48 50   Credit rating   A AA AA AA A BBB BBB BBB   Credit limit (kDKK)   900.6 1,387.8 2,177.0 2,603.9 135.1 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 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   13,244 7,271 10,807 12,850 9,240 6,573 0.0 0.0   EBITDA   9,675 4,299 7,473 8,599 2,344 -527 0.0 0.0   EBIT   9,078 3,656 6,127 6,881 -1,926 -4,343 0.0 0.0   Pre-tax profit (PTP)   9,043.5 3,646.7 6,067.1 6,899.9 -2,283.8 -4,261.1 0.0 0.0   Net earnings   7,051.0 2,847.2 4,869.3 5,495.2 -1,781.5 -3,327.9 0.0 0.0   Pre-tax profit without non-rec. items   9,044 3,647 6,067 6,900 -2,284 -4,261 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 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   139 88.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   8,051 10,898 15,768 21,263 19,481 16,153 6,731 6,731   Interest-bearing liabilities   24.4 2,178 268 26.2 1,838 638 0.0 0.0   Balance sheet total (assets)   12,548 15,978 23,434 27,552 25,612 22,404 6,731 6,731   Net Debt   -5,372 421 -3,872 -993 -1,680 -4,133 -2,174 -2,174     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/3 2023 2024/3 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   13,244 7,271 10,807 12,850 9,240 6,573 0.0 0.0   Gross profit growth   59.8% -45.1% 48.6% 18.9% -28.1% -28.9% -100.0% 0.0%   Employees   6 6 7 7 10 8 0 0   Employee growth %   0.0% 0.0% 16.7% 0.0% 42.9% -20.0% -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)   12,548 15,978 23,434 27,552 25,612 22,404 6,731 6,731   Balance sheet change%   -15.2% 27.3% 46.7% 17.6% -7.0% -12.5% -70.0% 0.0%   Added value   9,675.3 4,298.6 7,473.2 8,599.0 -207.6 -527.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -820 90 -673 -1,505 8,879 -4,079 -11,426 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 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/3 2023 2024/3 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 (%)   68.5% 50.3% 56.7% 53.5% -20.8% -66.1% 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 %   66.9% 25.7% 31.1% 27.1% -7.2% -17.5% 0.0% 0.0%   ROI %   95.7% 33.3% 40.1% 35.2% -8.7% -20.7% 0.0% 0.0%   ROE %   107.5% 30.1% 36.5% 29.7% -8.7% -18.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   64.2% 68.2% 67.3% 77.2% 76.1% 72.1% 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, %   -55.5% 9.8% -51.8% -11.6% -71.6% 783.7% 0.0% 0.0%   Gearing %   0.3% 20.0% 1.7% 0.1% 9.4% 4.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 1.5% 4.9% 0.0% 38.8% 4.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   1.8 3.1 3.0 4.6 1.7 1.5 0.0 0.0   Current Ratio   2.6 3.1 3.0 4.6 1.7 1.5 0.0 0.0   Cash and cash equivalent   5,396.1 1,757.8 4,139.9 1,019.6 3,517.5 4,771.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/3 2023 2024/3 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   6,769.9 9,261.8 13,784.9 19,125.7 3,692.5 2,243.4 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 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,613 716 1,068 1,228 -21 -66 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,613 716 1,068 1,228 234 -66 0 0   EBIT / employee   1,513 609 875 983 -193 -543 0 0   Net earnings / employee   1,175 475 696 785 -178 -416 0 0