Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNIPATATAS 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5%   Bankruptcy risk   1.3% 1.4% 3.2% 1.8% 1.5% 2.0% 7.1% 7.1%   Credit score (0-100)   81 78 54 70 75 68 34 34   Credit rating   A A BBB A A A BBB BBB   Credit limit (kDKK)   493.8 309.6 0.0 15.6 175.0 7.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,723 11,475 3,981 6,880 9,028 14,298 0.0 0.0   EBITDA   6,952 7,626 468 2,933 4,789 10,241 0.0 0.0   EBIT   6,952 7,626 468 2,933 4,789 10,241 0.0 0.0   Pre-tax profit (PTP)   6,625.0 7,336.3 292.6 2,724.8 5,359.8 11,908.7 0.0 0.0   Net earnings   5,157.8 5,718.4 227.6 2,122.1 4,172.3 9,233.5 0.0 0.0   Pre-tax profit without non-rec. items   6,625 7,336 293 2,725 5,360 11,909 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   22,750 26,468 26,696 28,818 31,990 40,223 35,223 35,223   Interest-bearing liabilities   2,588 1,888 1,890 2,291 4,194 312 0.0 0.0   Balance sheet total (assets)   37,432 35,981 33,724 37,725 45,272 55,894 35,223 35,223   Net Debt   -11,816 -18,865 -13,831 -17,843 -28,577 -48,761 -35,223 -35,223     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   10,723 11,475 3,981 6,880 9,028 14,298 0.0 0.0   Gross profit growth   96.2% 7.0% -65.3% 72.8% 31.2% 58.4% -100.0% 0.0%   Employees   7 7 6 6 7 7 0 0   Employee growth %   16.7% 0.0% -14.3% 0.0% 16.7% 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)   37,432 35,981 33,724 37,725 45,272 55,894 35,223 35,223   Balance sheet change%   46.7% -3.9% -6.3% 11.9% 20.0% 23.5% -37.0% 0.0%   Added value   6,951.7 7,626.3 467.6 2,933.1 4,789.2 10,241.2 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   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   64.8% 66.5% 11.7% 42.6% 53.1% 71.6% 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 %   22.1% 20.8% 1.3% 8.2% 13.6% 23.8% 0.0% 0.0%   ROI %   31.1% 28.4% 1.6% 9.8% 16.8% 31.4% 0.0% 0.0%   ROE %   25.6% 23.2% 0.9% 7.6% 13.7% 25.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   60.8% 73.6% 79.2% 76.4% 70.7% 85.1% 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, %   -170.0% -247.4% -2,957.9% -608.3% -596.7% -476.1% 0.0% 0.0%   Gearing %   11.4% 7.1% 7.1% 8.0% 13.1% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.1% 13.0% 9.3% 10.2% 9.1% 6.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.4 3.4 4.4 3.6 3.2 7.4 0.0 0.0   Current Ratio   2.5 3.8 4.8 4.2 3.4 3.6 0.0 0.0   Cash and cash equivalent   14,404.3 20,752.6 15,720.1 20,134.7 32,771.8 49,073.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   22,719.6 26,437.9 26,665.5 28,787.6 31,959.9 40,193.3 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   993 1,089 78 489 684 1,463 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   993 1,089 78 489 684 1,463 0 0   EBIT / employee   993 1,089 78 489 684 1,463 0 0   Net earnings / employee   737 817 38 354 596 1,319 0 0