Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

O Zephyr ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 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% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 1.7% 1.0% 1.3% 1.6% 9.5% 9.3%   Credit score (0-100)   0 0 73 86 80 73 26 26   Credit rating   N/A N/A A A A A BB BB   Credit limit (kDKK)   0.0 0.0 4.3 371.9 414.7 147.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 7,339 9,756 19,523 37,909 0.0 0.0   EBITDA   0.0 0.0 4,137 4,787 17,115 35,286 0.0 0.0   EBIT   0.0 0.0 2,957 2,215 14,542 32,714 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 2,215.3 1,292.4 14,081.7 32,707.5 0.0 0.0   Net earnings   0.0 0.0 2,212.8 1,290.1 14,073.4 32,698.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 2,215 1,292 14,082 32,707 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 17,778 15,205 12,632 10,060 0.0 0.0   Shareholders equity total   0.0 0.0 2,253 3,543 17,616 50,315 50,275 50,275   Interest-bearing liabilities   0.0 0.0 25,922 14,975 4,375 3.8 0.0 0.0   Balance sheet total (assets)   0.0 0.0 32,170 19,377 26,884 56,003 50,275 50,275   Net Debt   0.0 0.0 25,922 14,970 4,319 -95.8 -50,275 -50,275     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 7,339 9,756 19,523 37,909 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 32.9% 100.1% 94.2% -100.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   0 0 32,170 19,377 26,884 56,003 50,275 50,275   Balance sheet change%   0.0% 0.0% 0.0% -39.8% 38.7% 108.3% -10.2% 0.0%   Added value   0.0 0.0 4,136.6 4,787.3 17,114.9 35,286.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 16,599 -5,146 -5,146 -5,146 -10,060 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 40.3% 22.7% 74.5% 86.3% 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 %   0.0% 0.0% 9.2% 8.6% 62.9% 80.1% 0.0% 0.0%   ROI %   0.0% 0.0% 10.5% 9.5% 71.8% 91.8% 0.0% 0.0%   ROE %   0.0% 0.0% 98.2% 44.5% 133.0% 96.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 7.0% 18.3% 65.5% 89.8% 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, %   0.0% 0.0% 626.7% 312.7% 25.2% -0.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 1,150.7% 422.7% 24.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.7% 4.5% 4.8% 22.3% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.9 0.6 1.5 8.1 0.0 0.0   Current Ratio   0.0 0.0 0.9 0.7 1.5 8.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 5.7 55.9 99.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -1,230.2 -2,123.1 4,927.9 40,155.8 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 N/A 2019 N/A 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   0 0 0 0 17,115 35,286 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 17,115 35,286 0 0   EBIT / employee   0 0 0 0 14,542 32,714 0 0   Net earnings / employee   0 0 0 0 14,073 32,699 0 0