Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Zenz Islands Brygge 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 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% 5.5% 5.5%   Bankruptcy risk   3.7% 7.3% 6.4% 10.5% 9.8% 6.0% 16.2% 16.2%   Credit score (0-100)   53 34 37 22 24 38 11 11   Credit rating   BBB BBB BBB BB BB BBB 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   0 0 0 0 0 0 0 0   Gross profit   2,335 2,313 2,146 1,145 1,407 2,402 0.0 0.0   EBITDA   124 -98.3 126 -89.1 -35.9 207 0.0 0.0   EBIT   71.9 -137 116 -91.0 -59.7 168 0.0 0.0   Pre-tax profit (PTP)   65.5 -157.2 104.2 -103.1 -68.5 172.3 0.0 0.0   Net earnings   50.2 -123.1 80.1 -81.0 -53.2 131.9 0.0 0.0   Pre-tax profit without non-rec. items   65.5 -157 104 -103 -68.5 172 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   49.2 10.1 0.0 53.6 227 195 0.0 0.0   Shareholders equity total   411 187 268 187 133 265 185 185   Interest-bearing liabilities   149 3.0 10.7 0.0 198 200 0.0 0.0   Balance sheet total (assets)   1,163 785 1,249 1,178 1,317 1,431 185 185   Net Debt   -759 -312 -599 -13.9 198 198 -185 -185     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   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   2,335 2,313 2,146 1,145 1,407 2,402 0.0 0.0   Gross profit growth   5.0% -1.0% -7.2% -46.7% 22.9% 70.8% -100.0% 0.0%   Employees   9 5 11 6 4 6 0 0   Employee growth %   0.0% -41.0% 115.3% -45.5% -33.3% 50.0% -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)   1,163 785 1,249 1,178 1,317 1,431 185 185   Balance sheet change%   3.8% -32.5% 59.1% -5.7% 11.8% 8.7% -87.1% 0.0%   Added value   123.7 -98.3 125.9 -89.1 -57.8 206.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -103 -78 -20 52 149 -71 -195 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 -1.0 -2.0 1.0 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 %   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 (%)   3.1% -5.9% 5.4% -7.9% -4.2% 7.0% 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 %   6.3% -14.1% 12.4% -7.3% -2.8% 15.0% 0.0% 0.0%   ROI %   12.3% -36.6% 53.7% -38.1% -13.6% 51.2% 0.0% 0.0%   ROE %   10.4% -41.2% 35.2% -35.7% -33.3% 66.2% 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 %   35.4% 23.9% 21.4% 15.8% 10.1% 18.5% 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, %   -613.4% 317.8% -475.8% 15.6% -550.2% 95.9% 0.0% 0.0%   Gearing %   36.4% 1.6% 4.0% 0.0% 148.8% 75.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.7% 26.0% 313.7% 268.3% 33.5% 17.0% 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   1.2 1.0 1.1 0.9 0.7 0.8 0.0 0.0   Current Ratio   1.4 1.1 1.2 1.0 0.8 1.0 0.0 0.0   Cash and cash equivalent   907.8 315.4 609.8 13.9 0.8 1.4 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   266.8 80.1 164.6 24.2 -202.3 -33.4 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 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   14 -19 11 -15 -14 34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   14 -19 11 -15 -9 34 0 0   EBIT / employee   8 -27 11 -15 -15 28 0 0   Net earnings / employee   6 -24 7 -13 -13 22 0 0