Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Zibra A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e 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% 0.0% 0.0% 0.0% 0.0% 3.9% 3.8%   Credit score (0-100)   0 0 0 0 0 0 51 51   Credit rating   N/A N/A N/A N/A N/A N/A BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 48.7 55.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A Net sales   0 0 0 0 437 505 505 505   Gross profit   0.0 0.0 0.0 0.0 249 312 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 126 180 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 40.3 73.8 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 24.9 47.2 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 16.4 55.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 24.9 47.2 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A Tangible assets total   0.0 0.0 0.0 0.0 1,418 1,573 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 407 447 417 417   Interest-bearing liabilities   0.0 0.0 0.0 0.0 666 791 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 1,773 1,922 417 417   Net Debt   0.0 0.0 0.0 0.0 655 778 -385 -385     See the entire balance sheet 1.0 Volume  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A Net sales   0 0 0 0 437 505 505 505   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 15.6% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 249 312 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 25.0% -100.0% 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)   0 0 0 0 1,773 1,922 417 417   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 8.4% -78.3% 0.0%   Added value   0.0 0.0 0.0 0.0 40.3 180.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 9.2% 35.8% 0.0% 0.0%   Investments   0 0 0 0 1,354 68 -1,555 -29   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1.0 Profitability  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 28.9% 35.8% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 9.2% 14.6% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 16.1% 23.7% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 3.8% 11.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 23.5% 32.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 5.7% 9.3% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 2.6% 4.7% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 3.3% 5.8% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 5.8% 18.7% 0.0% 0.0%   1.0 Solidity  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 24.7% 25.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 200.2% 201.5% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 197.6% 198.9% -76.4% -76.4%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 518.5% 431.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 163.9% 177.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 6.5% 5.4% 0.0% 0.0%   1.0 Liquidity  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.4 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.4 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 11.4 13.1 0.0 0.0   1.0 Capital use efficiency  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 90.0 109.1 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 -258.3 -342.8 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 50.0% 45.1% 76.4% 76.4%   Net working capital   0.0 0.0 0.0 0.0 -286.4 -256.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% -65.6% -50.9% 0.0% 0.0%   1.0 Employee efficiency  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e 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