Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

YB network 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   1.7% 5.6% 2.3% 20.5% 7.9% 11.6% 16.7% 16.4%   Credit score (0-100)   74 42 64 4 30 20 10 11   Credit rating   A BBB BBB B BB BB BB BB   Credit limit (kDKK)   1.0 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 2018/9 2019 2019/9 2020 2020/9 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   846 449 581 -33.7 410 309 0.0 0.0   EBITDA   341 -44.2 328 -111 -212 -694 0.0 0.0   EBIT   257 -94.5 322 -111 -212 -850 0.0 0.0   Pre-tax profit (PTP)   275.4 -101.3 312.8 -112.5 -218.1 -929.4 0.0 0.0   Net earnings   211.5 -78.1 245.3 -89.3 -171.8 -728.3 0.0 0.0   Pre-tax profit without non-rec. items   275 -101 313 -112 -218 -929 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   72.7 22.4 16.8 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   854 776 1,022 471 299 -429 -996 -996   Interest-bearing liabilities   128 104 195 2.2 161 555 996 996   Balance sheet total (assets)   1,197 1,716 2,197 581 955 1,069 0.0 0.0   Net Debt   -71.7 -74.3 -261 -308 161 544 996 996     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 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   846 449 581 -33.7 410 309 0.0 0.0   Gross profit growth   5.0% -46.9% 29.3% 0.0% 0.0% -24.4% -100.0% 0.0%   Employees   2 1 1 1 2 2 0 0   Employee growth %   0.0% -14.1% -15.8% -18.7% 100.0% 0.0% -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)   1,197 1,716 2,197 581 955 1,069 0 0   Balance sheet change%   8.8% 43.4% 28.0% -73.6% 64.3% 11.9% -100.0% 0.0%   Added value   340.9 -44.2 327.6 -111.0 -212.3 -693.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -134 -101 -11 -17 468 -189 -436 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 -3.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 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 (%)   30.4% -21.1% 55.5% 329.1% -51.8% -274.6% 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 %   24.3% -6.5% 16.5% -8.0% -27.7% -69.3% 0.0% 0.0%   ROI %   33.3% -10.2% 30.7% -13.1% -45.5% -112.1% 0.0% 0.0%   ROE %   28.3% -9.6% 27.3% -12.0% -44.6% -106.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   71.4% 45.2% 46.5% 81.8% 31.3% -20.7% -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, %   -21.0% 168.0% -79.5% 277.4% -76.0% -78.5% 0.0% 0.0%   Gearing %   14.9% 13.4% 19.1% 0.5% 53.9% -129.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 5.9% 6.2% 1.5% 7.1% 22.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.9 0.4 0.5 5.6 0.7 0.7 0.0 0.0   Current Ratio   3.3 1.9 1.9 5.3 0.7 0.7 0.0 0.0   Cash and cash equivalent   199.4 178.3 455.3 310.1 0.0 11.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 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   781.8 785.8 1,033.1 471.0 -188.9 -234.7 -498.2 -498.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 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   201 -30 266 -111 -106 -347 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   201 -30 266 -111 -106 -347 0 0   EBIT / employee   151 -65 262 -111 -106 -425 0 0   Net earnings / employee   124 -53 199 -89 -86 -364 0 0