Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Uni-tel 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.8% 1.1% 1.5% 1.5% 0.9% 0.7% 8.5% 8.4%   Credit score (0-100)   93 86 76 75 88 95 29 29   Credit rating   AA A A A A AA BB BB   Credit limit (kDKK)   2,131.3 1,370.0 122.4 190.5 3,498.3 5,441.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   28,421 33,594 37,530 46,280 50,155 47,375 0.0 0.0   EBITDA   12,187 16,213 19,473 26,470 29,247 27,677 0.0 0.0   EBIT   10,470 14,925 18,964 26,003 28,179 25,687 0.0 0.0   Pre-tax profit (PTP)   10,316.7 15,247.9 4,313.3 5,784.2 29,106.0 27,060.0 0.0 0.0   Net earnings   8,033.9 11,881.0 0.0 0.0 22,680.9 21,082.2 0.0 0.0   Pre-tax profit without non-rec. items   10,317 15,248 19,480 26,303 29,106 27,060 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   713 917 753 1,072 875 630 0.0 0.0   Shareholders equity total   12,431 16,812 25,579 25,597 32,278 37,360 17,001 17,001   Interest-bearing liabilities   0.0 40.5 44.8 129 80.8 363 0.0 0.0   Balance sheet total (assets)   28,045 37,633 44,750 48,110 61,835 64,955 17,001 17,001   Net Debt   -6,087 40.0 44.3 129 80.8 363 -17,001 -17,001     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   28,421 33,594 37,530 46,280 50,155 47,375 0.0 0.0   Gross profit growth   6.9% 18.2% 11.7% 23.3% 8.4% -5.5% -100.0% 0.0%   Employees   25 26 0 0 29 26 0 0   Employee growth %   0.0% 4.0% -100.0% 0.0% 0.0% -10.3% -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)   28,045 37,633 44,750 48,110 61,835 64,955 17,001 17,001   Balance sheet change%   0.3% 34.2% 18.9% 7.5% 28.5% 5.0% -73.8% 0.0%   Added value   12,187.0 16,212.7 19,473.0 26,470.1 28,645.7 27,677.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,278 -1,847 -678 5,966 5,289 1,615 -17,149 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   36.8% 44.4% 50.5% 56.2% 56.2% 54.2% 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 %   37.5% 46.7% 47.7% 56.9% 53.1% 42.9% 0.0% 0.0%   ROI %   78.4% 99.5% 89.4% 100.4% 94.2% 71.2% 0.0% 0.0%   ROE %   61.0% 81.3% 0.0% 0.0% 78.4% 60.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   44.3% 44.7% 36.4% 53.2% 52.2% 57.5% 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, %   -49.9% 0.2% 0.2% 0.5% 0.3% 1.3% 0.0% 0.0%   Gearing %   0.0% 0.2% 0.2% 0.5% 0.3% 1.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 388.5% 376.5% 118.8% 93.5% 54.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.7 2.2 2.9 2.3 2.1 2.4 0.0 0.0   Current Ratio   1.7 2.2 2.9 2.3 2.1 2.4 0.0 0.0   Cash and cash equivalent   6,086.5 0.5 0.5 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   10,483.5 19,411.2 27,682.9 22,625.5 24,929.8 27,380.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   487 624 0 0 988 1,065 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   487 624 0 0 1,009 1,065 0 0   EBIT / employee   419 574 0 0 972 988 0 0   Net earnings / employee   321 457 0 0 782 811 0 0