Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Zero Bucks Invest ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.9% 0.6% 1.7% 7.8% 7.6%   Credit score (0-100)   0 0 0 91 97 75 33 32   Credit rating   N/A N/A N/A A AA A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 1,853.0 3,514.4 29.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 15,588 21,382 19,203 0.0 0.0   EBITDA   0.0 0.0 0.0 9,888 13,477 942 0.0 0.0   EBIT   0.0 0.0 0.0 9,545 13,043 -679 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 8,459.9 12,089.1 -2,097.0 0.0 0.0   Net earnings   0.0 0.0 0.0 6,534.4 9,261.0 -1,810.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 8,460 12,089 -2,097 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Tangible assets total   0.0 0.0 0.0 1,259 1,420 20,896 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 17,022 26,183 23,872 19,928 19,928   Interest-bearing liabilities   0.0 0.0 0.0 27,289 33,066 56,474 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 58,610 66,486 101,236 19,928 19,928   Net Debt   0.0 0.0 0.0 27,146 31,245 52,998 -19,928 -19,928     See the entire balance sheet 1000.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e 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 0.0 15,588 21,382 19,203 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 37.2% -10.2% -100.0% 0.0%   Employees   0 0 0 13 21 40 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 61.5% 90.5% -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 58,610 66,486 101,236 19,928 19,928   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 13.4% 52.3% -80.3% 0.0%   Added value   0.0 0.0 0.0 9,888.1 13,386.1 942.2 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 0 915 260 21,096 -24,670 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 0.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e 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% 0.0% 61.2% 61.0% -3.5% 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% 0.0% 16.4% 21.1% -0.4% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 21.7% 25.4% -0.5% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 38.4% 42.9% -7.2% 0.0% 0.0%   1000.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% 29.0% 39.4% 23.6% 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% 0.0% 274.5% 231.8% 5,625.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 160.3% 126.3% 236.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 8.6% 3.6% 3.9% 0.0% 0.0%   1000.0 Liquidity  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 0.4 0.6 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.4 1.7 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 143.0 1,820.5 3,475.2 0.0 0.0   1000.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e 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 0.0 17,654.8 26,627.8 5,277.8 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  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 761 637 24 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 761 642 24 0 0   EBIT / employee   0 0 0 734 621 -17 0 0   Net earnings / employee   0 0 0 503 441 -45 0 0