ZC ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  10.0% 29.0% 10.3% 19.6% 7.5%  
Credit score (0-100)  26 2 22 5 31  
Credit rating  BB B BB B BB  
Credit limit (kDKK)  -0.0 -0.0 0.0 -0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  2,548 1,292 2,262 2,194 2,708  
EBITDA  356 -251 585 171 685  
EBIT  238 -363 480 72.8 584  
Pre-tax profit (PTP)  175.2 -418.8 421.0 11.4 544.6  
Net earnings  135.5 -326.9 328.1 8.4 420.5  
Pre-tax profit without non-rec. items  175 -419 421 11.4 545  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  448 336 230 132 31.8  
Shareholders equity total  -842 -1,169 -841 -833 -412  
Interest-bearing liabilities  120 175 181 187 0.0  
Balance sheet total (assets)  1,282 1,083 1,595 1,477 1,405  

Net Debt  -113 27.0 -589 -424 -830  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  2,548 1,292 2,262 2,194 2,708  
Gross profit growth  6.1% -49.3% 75.1% -3.0% 23.5%  
Employees  8 5 5 5 5  
Employee growth %  0.0% -37.5% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,282 1,083 1,595 1,477 1,405  
Balance sheet change%  -27.9% -15.5% 47.2% -7.4% -4.9%  
Added value  355.7 -251.5 585.4 178.0 684.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -497 -224 -211 -196 -201  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 -1.0 1.0 2.0 3.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  9.3% -28.1% 21.2% 3.3% 21.6%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  9.8% -16.6% 20.5% 3.1% 28.3%  
ROI %  32.0% -66.6% 86.9% 12.8% 202.2%  
ROE %  8.9% -27.6% 24.5% 0.5% 29.2%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  -39.7% -51.9% -34.5% -36.0% -22.7%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -31.8% -10.7% -100.7% -248.3% -121.2%  
Gearing %  -14.3% -15.0% -21.6% -22.4% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  34.8% 37.6% 33.2% 33.3% 42.6%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.3 0.3 0.5 0.5 0.6  
Current Ratio  0.4 0.3 0.6 0.6 0.7  
Cash and cash equivalent  233.3 147.9 770.7 611.3 829.8  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -981.9 -1,255.2 -810.8 -692.9 -563.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  44 -50 117 36 137  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  44 -50 117 34 137  
EBIT / employee  30 -73 96 15 117  
Net earnings / employee  17 -65 66 2 84