Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

YUROPE STEEL A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.9% 4.1% 4.5% 4.6% 3.4% 3.0% 8.6% 8.4%   Credit score (0-100)   59 49 45 46 53 57 29 29   Credit rating   BBB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   940 164 167 2,002 1,401 181 0.0 0.0   EBITDA   824 4.0 -147 1,905 1,164 -265 0.0 0.0   EBIT   824 4.0 -147 1,905 1,164 -265 0.0 0.0   Pre-tax profit (PTP)   1,682.0 29.0 828.0 565.0 1,877.0 1,121.4 0.0 0.0   Net earnings   1,310.0 21.0 645.0 441.0 1,463.0 874.4 0.0 0.0   Pre-tax profit without non-rec. items   1,682 29.0 828 565 1,877 1,121 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   9,884 9,905 10,550 10,991 12,454 13,328 12,828 12,828   Interest-bearing liabilities   0.0 0.0 1,995 8,367 0.0 257 0.0 0.0   Balance sheet total (assets)   10,264 10,279 13,133 20,032 12,739 13,702 12,828 12,828   Net Debt   -9,232 -9,325 -7,968 -389 -12,364 -12,719 -12,828 -12,828     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   940 164 167 2,002 1,401 181 0.0 0.0   Gross profit growth   248.6% -82.6% 1.8% 1,098.8% -30.0% -87.1% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   10,264 10,279 13,133 20,032 12,739 13,702 12,828 12,828   Balance sheet change%   15.3% 0.1% 27.8% 52.5% -36.4% 7.6% -6.4% 0.0%   Added value   824.0 4.0 -147.0 1,905.0 1,164.0 -265.2 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 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   87.7% 2.4% -88.0% 95.2% 83.1% -146.5% 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 %   17.7% 0.4% 7.2% 11.7% 12.5% 8.6% 0.0% 0.0%   ROI %   18.4% 0.4% 7.5% 12.2% 12.9% 8.8% 0.0% 0.0%   ROE %   14.2% 0.2% 6.3% 4.1% 12.5% 6.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   96.3% 96.4% 80.3% 54.9% 97.8% 97.3% 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, %   -1,120.4% -233,125.0% 5,420.4% -20.4% -1,062.2% 4,795.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 18.9% 76.1% 0.0% 1.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.0% 26.7% 4.2% 16.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   27.0 27.5 5.1 2.2 44.7 36.7 0.0 0.0   Current Ratio   27.0 27.5 5.1 2.2 44.7 36.7 0.0 0.0   Cash and cash equivalent   9,232.0 9,325.0 9,963.0 8,756.0 12,364.0 12,975.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,384.0 1,406.0 590.0 2,244.0 2,861.0 354.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   824 4 -147 1,905 1,164 -265 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   824 4 -147 1,905 1,164 -265 0 0   EBIT / employee   824 4 -147 1,905 1,164 -265 0 0   Net earnings / employee   1,310 21 645 441 1,463 874 0 0