Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNIPOINT 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   2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2%   Bankruptcy risk   2.9% 3.5% 2.8% 3.0% 2.4% 2.2% 11.1% 10.9%   Credit score (0-100)   59 53 57 57 62 66 22 22   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.2 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   5,044 5,378 7,362 6,680 8,293 7,850 0.0 0.0   EBITDA   440 1,069 2,646 1,892 2,820 1,714 0.0 0.0   EBIT   438 1,051 2,629 1,871 2,813 1,707 0.0 0.0   Pre-tax profit (PTP)   467.8 1,083.3 2,688.1 1,847.6 2,810.2 1,613.4 0.0 0.0   Net earnings   368.0 836.1 2,095.3 1,438.7 2,192.3 1,251.8 0.0 0.0   Pre-tax profit without non-rec. items   468 1,083 2,688 1,848 2,810 1,613 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   84.0 66.6 82.7 26.8 20.1 13.4 0.0 0.0   Shareholders equity total   1,555 1,991 3,237 2,676 3,468 2,720 774 774   Interest-bearing liabilities   109 0.0 0.0 72.4 3.8 385 0.0 0.0   Balance sheet total (assets)   3,063 4,556 6,543 5,311 5,562 6,093 774 774   Net Debt   106 -180 -793 71.2 -1,089 384 -774 -774     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   5,044 5,378 7,362 6,680 8,293 7,850 0.0 0.0   Gross profit growth   -22.9% 6.6% 36.9% -9.3% 24.1% -5.3% -100.0% 0.0%   Employees   10 9 9 9 10 11 0 0   Employee growth %   11.1% -10.0% 0.0% 0.0% 11.1% 10.0% -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)   3,063 4,556 6,543 5,311 5,562 6,093 774 774   Balance sheet change%   -47.4% 48.8% 43.6% -18.8% 4.7% 9.5% -87.3% 0.0%   Added value   440.4 1,068.5 2,646.4 1,892.5 2,834.7 1,713.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   81 -35 -1 -77 -13 -13 -13 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 (%)   8.7% 19.5% 35.7% 28.0% 33.9% 21.7% 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 %   10.8% 28.9% 48.8% 32.1% 52.1% 29.4% 0.0% 0.0%   ROI %   23.7% 60.3% 103.6% 63.6% 91.2% 52.1% 0.0% 0.0%   ROE %   18.7% 47.1% 80.2% 48.7% 71.4% 40.5% 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 %   50.8% 43.7% 49.5% 50.4% 62.3% 44.6% 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, %   24.1% -16.8% -29.9% 3.8% -38.6% 22.4% 0.0% 0.0%   Gearing %   7.0% 0.0% 0.0% 2.7% 0.1% 14.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   22.4% 35.5% 0.0% 156.0% 63.8% 52.1% 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   1.1 1.0 1.3 1.2 1.4 0.9 0.0 0.0   Current Ratio   2.0 1.7 1.9 2.0 2.6 1.8 0.0 0.0   Cash and cash equivalent   2.7 179.5 792.6 1.2 1,092.6 1.1 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   1,436.3 1,889.8 3,119.1 2,613.7 3,412.7 2,672.7 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   44 119 294 210 283 156 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   44 119 294 210 282 156 0 0   EBIT / employee   44 117 292 208 281 155 0 0   Net earnings / employee   37 93 233 160 219 114 0 0