Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

United Denmark 2024 Metalbuen 12-20 K/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  2018 N/A 2019 N/A 2020 N/A 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% 0.3% 0.3%   Bankruptcy risk   0.0% 0.0% 0.0% 0.8% 0.7% 0.8% 7.9% 7.8%   Credit score (0-100)   0 0 0 90 94 91 31 31   Credit rating   N/A N/A N/A AA AA AA BB BB   Credit limit (kDKK)   0.0 0.0 0.0 1,823.2 2,287.8 4,998.7 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 N/A 2020 N/A 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 0.0 0.0 538 3,048 2,995 0.0 0.0   EBITDA   0.0 0.0 0.0 538 3,048 2,995 0.0 0.0   EBIT   0.0 0.0 0.0 9,402 1,888 26,095 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 9,244.0 2,266.4 24,464.1 0.0 0.0   Net earnings   0.0 0.0 0.0 7,210.3 2,266.4 24,464.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 9,244 2,266 24,464 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 63,000 61,800 85,500 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 17,822 22,122 46,586 35,975 35,975   Interest-bearing liabilities   0.0 0.0 0.0 42,232 40,739 39,811 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 65,410 65,017 88,642 35,975 35,975   Net Debt   0.0 0.0 0.0 40,689 37,986 38,275 -35,975 -35,975     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 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 0.0 0.0 538 3,048 2,995 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 466.6% -1.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 0 0 65,410 65,017 88,642 35,975 35,975   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -0.6% 36.3% -59.4% 0.0%   Added value   0.0 0.0 0.0 9,402.0 1,888.3 26,094.6 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 63,000 -1,200 23,700 -85,500 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 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% 0.0% 0.0% 1,747.7% 61.9% 871.3% 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% 0.0% 0.0% 14.4% 5.6% 34.0% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 15.1% 5.8% 35.0% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 40.5% 11.3% 71.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 27.2% 34.0% 52.6% 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% 0.0% 0.0% 7,563.4% 1,246.1% 1,278.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 237.0% 184.2% 85.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.7% 3.3% 4.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.5 0.8 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.5 0.8 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 1,543.5 2,752.1 1,535.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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 0.0 0.0 -2,655.7 -686.9 -959.4 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 N/A 2020 N/A 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0