Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ZOLO INTERNATIONAL TRADING 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.4%   Bankruptcy risk   0.9% 1.0% 2.2% 1.6% 1.3% 1.6% 8.4% 6.9%   Credit score (0-100)   91 89 65 73 80 72 29 35   Credit rating   A A BBB A A A BB BBB   Credit limit (kDKK)   1,039.7 1,310.3 0.7 66.1 533.2 71.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   9,903 14,017 20,386 30,657 29,856 41,629 0.0 0.0   EBITDA   5,798 8,811 14,131 20,964 19,854 27,259 0.0 0.0   EBIT   5,611 8,521 13,923 20,730 19,486 26,772 0.0 0.0   Pre-tax profit (PTP)   6,353.5 8,262.8 13,563.8 20,873.6 19,082.7 25,968.0 0.0 0.0   Net earnings   4,935.3 6,417.6 10,526.0 16,306.5 14,816.8 20,211.9 0.0 0.0   Pre-tax profit without non-rec. items   6,353 8,263 13,564 20,874 19,083 25,968 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   813 523 315 915 1,361 1,237 0.0 0.0   Shareholders equity total   9,150 12,728 19,194 23,738 22,555 27,967 7,887 7,887   Interest-bearing liabilities   809 0.0 0.0 4,445 62.8 84.4 0.0 0.0   Balance sheet total (assets)   14,567 17,016 24,098 32,322 28,931 36,716 7,887 7,887   Net Debt   737 -2,999 -767 4,184 -1,588 -4,809 -7,887 -7,887     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 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   9,903 14,017 20,386 30,657 29,856 41,629 0.0 0.0   Gross profit growth   -1.0% 41.5% 45.4% 50.4% -2.6% 39.4% -100.0% 0.0%   Employees   8 8 10 13 16 22 0 0   Employee growth %   0.0% 0.0% 25.0% 30.0% 23.1% 37.5% -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)   14,567 17,016 24,098 32,322 28,931 36,716 7,887 7,887   Balance sheet change%   53.9% 16.8% 41.6% 34.1% -10.5% 26.9% -78.5% 0.0%   Added value   5,797.7 8,811.1 14,131.4 20,963.9 19,719.4 27,258.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   177 -581 -416 367 78 -611 -1,237 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 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 (%)   56.7% 60.8% 68.3% 67.6% 65.3% 64.3% 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 %   55.5% 55.7% 67.7% 76.2% 64.4% 81.6% 0.0% 0.0%   ROI %   76.5% 76.3% 84.0% 87.9% 76.6% 105.5% 0.0% 0.0%   ROE %   62.2% 58.7% 65.9% 76.0% 64.0% 80.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   63.5% 77.8% 79.8% 74.2% 78.2% 76.2% 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, %   12.7% -34.0% -5.4% 20.0% -8.0% -17.6% 0.0% 0.0%   Gearing %   8.8% 0.0% 0.0% 18.7% 0.3% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   43.0% 130.7% 0.0% 27.8% 28.2% 1,102.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   1.8 3.6 4.6 3.0 3.3 3.2 0.0 0.0   Current Ratio   2.5 4.1 5.9 3.9 4.3 4.1 0.0 0.0   Cash and cash equivalent   71.7 2,999.3 766.7 261.5 1,650.8 4,893.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 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   8,262.9 12,388.9 19,679.9 23,329.8 21,124.1 26,641.4 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 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   725 1,101 1,413 1,613 1,232 1,239 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   725 1,101 1,413 1,613 1,241 1,239 0 0   EBIT / employee   701 1,065 1,392 1,595 1,218 1,217 0 0   Net earnings / employee   617 802 1,053 1,254 926 919 0 0