Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Zefyr Invest III A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark XBRLDenmarkIFRS Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   0.0% 0.0% 0.0% 0.4% 0.4% 0.3% 3.9% 3.9%   Credit score (0-100)   0 0 0 100 100 100 50 50   Credit rating   N/A N/A N/A AAA AAA AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 14.7 17.9 17.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 203 344 331 331 331   Gross profit   0.0 0.0 0.0 35.2 67.7 67.9 0.0 0.0   EBITDA   0.0 0.0 0.0 8.4 23.2 18.2 0.0 0.0   EBIT   0.0 0.0 0.0 8.4 23.2 18.2 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 6.0 25.1 9.8 0.0 0.0   Net earnings   0.0 0.0 0.0 5.4 18.5 5.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 6.0 25.1 9.8 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 94.5 101 111 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 134 154 154 134 134   Interest-bearing liabilities   0.0 0.0 0.0 98.4 105 102 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 320 341 346 134 134   Net Debt   0.0 0.0 0.0 94.5 103 97.4 -32.9 -32.9     See the entire balance sheet 1.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 203 344 331 331 331   Net sales growth   0.0% 0.0% 0.0% 0.0% 69.6% -3.8% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 35.2 67.7 67.9 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 92.3% 0.3% -100.0% 0.0%   Employees   0 0 0 136 153 157 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 12.5% 2.6% -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 0 320 341 346 134 134   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 6.7% 1.4% -61.2% 0.0%   Added value   0.0 0.0 0.0 8.4 23.2 18.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 4.2% 6.8% 5.5% 0.0% 0.0%   Investments   0 0 0 208 2 3 -112 0   Net sales trend   0.0 0.0 0.0 0.0 1.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 4.2% 6.8% 5.5% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 4.2% 6.8% 5.5% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 23.9% 34.3% 26.8% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 2.7% 5.4% 1.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 2.7% 5.4% 1.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 3.0% 7.3% 3.0% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 3.0% 8.8% 6.5% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 3.9% 11.4% 8.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 4.0% 12.9% 3.8% 0.0% 0.0%   1.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 42.2% 45.4% 44.8% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 89.7% 53.1% 56.8% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 87.7% 52.6% 55.5% -9.9% -9.9%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 1,122.0% 445.3% 534.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 73.5% 68.2% 66.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 7.4% 4.0% 12.2% 0.0% 0.0%   1.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.5 0.5 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.8 0.9 0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 3.9 1.7 4.3 0.0 0.0   1.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 69.9 46.7 44.5 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% 50.9% 35.8% 36.5% 9.9% 9.9%   Net working capital   0.0 0.0 0.0 -18.2 -8.7 -12.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% -9.0% -2.5% -3.7% 0.0% 0.0%   1.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 1 2 2 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0