Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Yogo Danmark 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 N/A 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% 8.5% 8.5%   Bankruptcy risk   0.0% 13.2% 6.0% 5.5% 5.1% 3.6% 14.2% 14.2%   Credit score (0-100)   0 18 39 40 42 51 15 15   Credit rating   N/A BB BBB BBB BBB 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 N/A 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   0.0 358 273 481 501 570 0.0 0.0   EBITDA   0.0 -241 152 143 234 294 0.0 0.0   EBIT   0.0 -255 97.1 74.6 164 213 0.0 0.0   Pre-tax profit (PTP)   0.0 -261.4 63.2 49.9 107.8 195.6 0.0 0.0   Net earnings   0.0 -261.4 63.2 78.1 83.3 151.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -261 63.2 49.9 108 196 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 272 225 222 152 1,001 0.0 0.0   Shareholders equity total   0.0 -211 99.5 178 261 412 362 362   Interest-bearing liabilities   0.0 459 323 276 232 216 0.0 0.0   Balance sheet total (assets)   0.0 595 615 610 866 1,751 362 362   Net Debt   0.0 458 314 268 204 215 -362 -362     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 358 273 481 501 570 0.0 0.0   Gross profit growth   0.0% 0.0% -23.7% 76.1% 4.3% 13.8% -100.0% 0.0%   Employees   0 2 1 1 1 1 0 0   Employee growth %   0.0% 0.0% -50.0% 0.0% 0.0% 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)   0 595 615 610 866 1,751 362 362   Balance sheet change%   0.0% 0.0% 3.4% -0.9% 42.1% 102.2% -79.3% 0.0%   Added value   0.0 -240.7 152.1 143.0 232.8 294.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 258 -102 -72 -139 768 -1,001 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% -71.2% 35.6% 15.5% 32.8% 37.3% 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% -31.6% 13.7% 12.2% 23.1% 17.6% 0.0% 0.0%   ROI %   0.0% -55.6% 22.0% 17.0% 36.1% 39.7% 0.0% 0.0%   ROE %   0.0% -43.9% 18.2% 56.3% 38.0% 44.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% -26.2% 16.2% 29.1% 30.1% 23.5% 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, %   0.0% -190.2% 206.5% 187.5% 87.2% 73.1% 0.0% 0.0%   Gearing %   0.0% -217.0% 325.0% 155.1% 88.9% 52.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.9% 8.7% 8.3% 24.7% 15.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.4 0.8 0.8 1.2 0.6 0.0 0.0   Current Ratio   0.0 0.5 1.0 1.5 1.4 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.8 9.5 7.4 27.9 1.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -284.5 13.4 129.8 210.7 -486.9 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 N/A 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 -120 152 143 233 294 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -120 152 143 234 294 0 0   EBIT / employee   0 -127 97 75 164 213 0 0   Net earnings / employee   0 -131 63 78 83 151 0 0