Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ZERO POINT SOFTWARE A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 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% 3.5% 3.5%   Bankruptcy risk   32.5% 22.4% 18.2% 19.8% 19.0% 14.7% 15.9% 15.9%   Credit score (0-100)   1 5 8 5 6 13 12 12   Credit rating   C B B B B BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   87 54 22 10 13 8 8 8   Gross profit   9.0 11.7 -0.4 -12.2 -14.6 -8.5 0.0 0.0   EBITDA   9.0 11.7 -0.4 -12.2 -14.6 -8.5 0.0 0.0   EBIT   9.0 11.7 -0.4 -12.2 -14.6 -8.5 0.0 0.0   Pre-tax profit (PTP)   8.9 5.1 -2.8 -12.3 -14.7 -8.5 0.0 0.0   Net earnings   8.9 5.1 -2.8 -12.3 -14.7 -8.5 0.0 0.0   Pre-tax profit without non-rec. items   8.9 5.1 -2.8 -12.3 -14.7 -8.5 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 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   43.2 48.2 45.5 33.2 18.5 10.0 -1,202 -1,202   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 5.8 1,202 1,202   Balance sheet total (assets)   21.1 42.9 40.1 33.2 19.7 17.0 0.0 0.0   Net Debt   -12.6 -31.7 -30.6 -24.7 -8.3 -8.0 1,202 1,202     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   87 54 22 10 13 8 8 8   Net sales growth   -17.9% -37.9% -59.4% -56.2% 40.1% -39.1% 0.0% 0.0%   Gross profit   9.0 11.7 -0.4 -12.2 -14.6 -8.5 0.0 0.0   Gross profit growth   20.3% 30.6% 0.0% -2,887.5% -20.1% 41.6% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   21 43 40 33 20 17 0 0   Balance sheet change%   36.5% 103.3% -6.6% -17.0% -40.9% -13.7% -100.0% 0.0%   Added value   9.0 11.7 -0.4 -12.2 -14.6 -8.5 0.0 0.0   Added value %   10.4% 21.8% -1.9% -127.2% -109.1% -104.7% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -2.0 -3.0 -4.0 -5.0 1.0 -1.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   10.4% 21.8% -1.9% -127.2% -109.1% -104.7% 0.0% 0.0%   EBIT %   10.4% 21.8% -1.9% -127.2% -109.1% -104.7% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   10.3% 9.4% -12.6% -128.1% -109.8% -104.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   10.3% 9.4% -12.6% -128.1% -109.8% -104.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   10.3% 9.4% -12.6% -128.1% -109.8% -104.7% 0.0% 0.0%   ROA %   49.2% 36.7% -1.0% -33.2% -55.2% -46.6% 0.0% 0.0%   ROI %   23.2% 25.7% -0.9% -33.2% -56.5% -49.8% 0.0% 0.0%   ROE %   23.0% 11.1% -5.9% -31.1% -56.9% -59.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   66.2% 90.0% 100.0% 100.0% 94.2% 58.9% -100.0% -100.0%   Relative indebtedness %   -25.4% -10.0% 0.0% 0.0% 8.5% 85.6% 14,741.9% 14,741.9%   Relative net indebtedness %   -40.0% -68.8% -140.1% -258.3% -53.8% -83.6% 14,741.9% 14,741.9%   Net int. bear. debt to EBITDA, %   -140.6% -269.9% 7,518.4% 203.1% 57.1% 94.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 57.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   -1.0 -8.0 0.0 0.0 17.4 2.4 0.0 0.0   Current Ratio   -1.0 -8.0 0.0 0.0 17.4 2.4 0.0 0.0   Cash and cash equivalent   12.6 31.7 30.6 24.7 8.3 13.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 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 %   24.3% 79.7% 183.4% 347.6% 146.7% 208.1% 0.0% 0.0%   Net working capital   43.2 48.2 40.1 33.2 18.5 10.0 -600.8 -600.8   Net working capital %   49.8% 89.6% 183.4% 347.6% 138.3% 122.5% -7,371.0% -7,371.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 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 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