Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

YZT 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   21.0% 19.5% 19.8% 20.2% 17.1% 17.8% 20.2% 20.2%   Credit score (0-100)   5 7 6 5 9 7 6 6   Credit rating   B B B B BB B B B   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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   365 258 380 390 297 345 0.0 0.0   EBITDA   44.6 51.0 41.6 51.2 -4.3 27.6 0.0 0.0   EBIT   0.8 7.2 -2.3 7.4 -48.2 -16.3 0.0 0.0   Pre-tax profit (PTP)   0.6 7.0 -2.6 6.6 -48.3 -18.0 0.0 0.0   Net earnings   0.4 5.3 -2.1 5.0 -37.7 -15.0 0.0 0.0   Pre-tax profit without non-rec. items   0.6 7.0 -2.6 6.6 -48.3 -18.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   175 132 87.7 179 135 91.1 0.0 0.0   Shareholders equity total   50.4 55.7 53.7 58.7 21.0 6.0 -44.0 -44.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 44.0 44.0   Balance sheet total (assets)   211 144 163 288 276 311 0.0 0.0   Net Debt   -24.8 -7.5 -13.9 -13.3 -62.5 -99.2 44.0 44.0     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   365 258 380 390 297 345 0.0 0.0   Gross profit growth   0.0% -29.2% 47.0% 2.8% -23.8% 16.2% -100.0% 0.0%   Employees   3 2 2 2 2 6 0 0   Employee growth %   0.0% -33.3% 0.0% 0.0% 0.0% 200.0% -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)   211 144 163 288 276 311 0 0   Balance sheet change%   0.0% -31.9% 13.5% 76.9% -4.3% 12.7% -100.0% 0.0%   Added value   44.6 51.0 41.6 51.2 -4.3 27.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   132 -88 -88 47 -88 -88 -91 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   0.2% 2.8% -0.6% 1.9% -16.2% -4.7% 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 %   0.4% 4.0% -1.5% 3.3% -17.1% -5.5% 0.0% 0.0%   ROI %   1.5% 13.5% -4.2% 13.1% -121.0% -120.5% 0.0% 0.0%   ROE %   0.8% 10.0% -3.8% 8.9% -94.6% -111.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   23.9% 38.8% 32.9% 20.3% 7.6% 1.9% -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, %   -55.7% -14.7% -33.3% -25.9% 1,442.3% -359.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.2 0.1 0.4 0.2 0.3 0.5 0.0 0.0   Current Ratio   0.2 0.1 0.7 0.5 0.6 0.7 0.0 0.0   Cash and cash equivalent   24.8 7.5 13.9 13.3 62.5 99.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -125.1 -75.9 -34.1 -120.2 -114.0 -85.1 -22.0 -22.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   15 26 21 26 -2 5 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   15 26 21 26 -2 5 0 0   EBIT / employee   0 4 -1 4 -24 -3 0 0   Net earnings / employee   0 3 -1 3 -19 -2 0 0