Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Unihomes 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1% 2.1%   Bankruptcy risk   0.0% 3.7% 4.0% 3.4% 8.3% 25.1% 16.6% 16.6%   Credit score (0-100)   0 53 49 53 29 2 10 10   Credit rating   N/A BBB BBB BBB BB B 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 500 316 293 -16.3 2.0 0.0 0.0   EBITDA   0.0 412 214 168 -16.8 -127 0.0 0.0   EBIT   0.0 337 181 129 -55.5 -170 0.0 0.0   Pre-tax profit (PTP)   0.0 302.6 179.5 131.8 -43.1 -163.2 0.0 0.0   Net earnings   0.0 236.0 140.1 102.8 -33.6 -169.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 303 180 132 -43.1 -163 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 120 120 81.2 42.5 0.0 0.0 0.0   Shareholders equity total   0.0 286 426 529 495 325 25.3 25.3   Interest-bearing liabilities   0.0 864 578 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 1,321 1,245 903 642 406 25.3 25.3   Net Debt   0.0 582 430 -276 -206 -107 -25.3 -25.3     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   0.0 500 316 293 -16.3 2.0 0.0 0.0   Gross profit growth   0.0% 0.0% -36.6% -7.3% 0.0% 0.0% -100.0% 0.0%   Employees   0 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)   0 1,321 1,245 903 642 406 25 25   Balance sheet change%   0.0% 0.0% -5.8% -27.5% -28.9% -36.8% -93.8% 0.0%   Added value   0.0 336.7 180.7 129.4 -55.5 -169.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 45 -34 -77 -77 -85 0 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 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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% 67.4% 57.1% 44.1% 339.6% -8,340.2% 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% 26.5% 15.8% 12.3% -5.6% -31.0% 0.0% 0.0%   ROI %   0.0% 30.3% 18.7% 17.1% -8.4% -39.5% 0.0% 0.0%   ROE %   0.0% 82.5% 39.3% 21.5% -6.6% -41.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   0.0% 21.6% 34.2% 58.6% 77.1% 80.2% 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% 141.3% 200.7% -164.1% 1,225.5% 83.8% 0.0% 0.0%   Gearing %   0.0% 302.0% 135.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 11.1% 3.1% 0.1% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.8 1.1 1.6 3.7 5.0 0.0 0.0   Current Ratio   0.0 0.8 1.1 1.6 3.7 5.0 0.0 0.0   Cash and cash equivalent   0.0 281.9 147.4 275.9 205.6 106.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 -220.2 62.8 219.8 404.0 325.3 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  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 337 181 129 -55 -170 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 412 214 168 -17 -127 0 0   EBIT / employee   0 337 181 129 -55 -170 0 0   Net earnings / employee   0 236 140 103 -34 -170 0 0