Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNICK-BYG ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2% 5.2%   Bankruptcy risk   4.4% 3.3% 3.2% 2.4% 2.1% 2.2% 14.0% 13.8%   Credit score (0-100)   49 56 55 61 67 60 3 3   Credit rating   BB BB BB BBB BBB BBB B B   Credit limit (kDKK)   -0.0 0.0 0.0 0.0 0.1 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 2018/12 2019 2019/12 2020 2020/12 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   272 583 183 266 242 289 0.0 0.0   EBITDA   -99.0 531 369 266 242 289 0.0 0.0   EBIT   -169 480 275 245 216 252 0.0 0.0   Pre-tax profit (PTP)   -183.6 450.1 239.7 219.4 202.7 261.2 0.0 0.0   Net earnings   -183.6 450.1 210.9 166.6 155.2 221.0 0.0 0.0   Pre-tax profit without non-rec. items   -184 450 240 219 203 261 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,345 1,294 1,217 1,220 1,328 1,292 0.0 0.0   Shareholders equity total   -398 52.4 263 430 585 806 681 681   Interest-bearing liabilities   1,875 1,334 988 830 820 560 0.0 0.0   Balance sheet total (assets)   1,551 1,510 1,345 1,292 1,431 1,564 681 681   Net Debt   1,730 1,266 985 829 717 558 -681 -681     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 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   272 583 183 266 242 289 0.0 0.0   Gross profit growth   -54.6% 114.0% -68.5% 44.8% -8.8% 19.1% -100.0% 0.0%   Employees   1 0 0 0 1 1 0 0   Employee growth %   -50.0% -100.0% 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)   1,551 1,510 1,345 1,292 1,431 1,564 681 681   Balance sheet change%   13.8% -2.6% -11.0% -3.9% 10.8% 9.3% -56.4% 0.0%   Added value   -99.0 530.8 368.7 266.2 237.4 288.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1 -102 -171 -19 82 -72 -1,292 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 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 (%)   -62.0% 82.3% 149.9% 92.1% 89.1% 87.5% 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 %   -9.6% 27.8% 19.3% 18.6% 15.8% 17.8% 0.0% 0.0%   ROI %   -10.2% 29.4% 20.8% 19.4% 16.1% 19.1% 0.0% 0.0%   ROE %   -12.6% 56.1% 133.6% 48.1% 30.6% 31.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -20.4% 3.5% 19.6% 33.3% 40.9% 51.5% 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, %   -1,748.0% 238.5% 267.2% 311.4% 295.8% 193.5% 0.0% 0.0%   Gearing %   -471.6% 2,544.9% 375.1% 193.0% 140.1% 69.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 1.9% 3.0% 2.8% 1.6% 0.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.2 0.2 0.2 0.4 1.4 0.0 0.0   Current Ratio   0.1 0.2 0.2 0.2 0.4 1.4 0.0 0.0   Cash and cash equivalent   144.7 67.8 2.4 0.8 103.1 2.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 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   -1,182.2 -681.3 -390.7 -226.7 -174.1 74.1 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  2018 2018/12 2019 2019/12 2020 2020/12 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   -99 0 0 0 237 289 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -99 0 0 0 242 289 0 0   EBIT / employee   -169 0 0 0 216 252 0 0   Net earnings / employee   -184 0 0 0 155 221 0 0