Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNIQA Group 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.3% 2.3%   Bankruptcy risk   3.4% 2.7% 2.2% 2.1% 1.2% 2.7% 4.8% 4.3%   Credit score (0-100)   55 62 66 65 82 59 45 48   Credit rating   BBB BBB BBB BBB A BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 1.1 2.1 931.7 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   36,110 32,773 38,378 42,865 35,130 34,318 0.0 0.0   EBITDA   984 1,223 8,295 8,369 2,083 -1,513 0.0 0.0   EBIT   -1,293 1,223 8,295 8,369 461 -2,963 0.0 0.0   Pre-tax profit (PTP)   -1,557.4 792.0 6,355.0 6,456.0 269.9 -3,043.3 0.0 0.0   Net earnings   -1,222.0 792.0 6,355.0 6,456.0 206.7 -2,377.6 0.0 0.0   Pre-tax profit without non-rec. items   -1,557 1,223 8,295 8,369 270 -3,043 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   7,465 0.0 0.0 0.0 5,910 4,977 0.0 0.0   Shareholders equity total   17,467 18,258 24,613 27,569 22,776 17,898 15,408 15,408   Interest-bearing liabilities   8,594 0.0 0.0 0.0 4,755 4,256 0.0 0.0   Balance sheet total (assets)   54,814 49,984 61,744 66,293 51,728 48,570 15,408 15,408   Net Debt   7,764 0.0 0.0 0.0 -3,289 1,656 -14,983 -14,983     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   36,110 32,773 38,378 42,865 35,130 34,318 0.0 0.0   Gross profit growth   -0.4% -9.2% 17.1% 11.7% -18.0% -2.3% -100.0% 0.0%   Employees   64 53 49 53 54 55 0 0   Employee growth %   0.0% -17.2% -7.5% 8.2% 1.9% 1.9% -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)   54,814 49,984 61,744 66,293 51,728 48,570 15,408 15,408   Balance sheet change%   -16.8% -8.8% 23.5% 7.4% -22.0% -6.1% -68.3% 0.0%   Added value   983.7 1,223.0 8,295.0 8,369.0 461.5 -1,513.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,485 -9,423 0 0 6,614 -3,013 -6,247 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 -1.0 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 (%)   -3.6% 3.7% 21.6% 19.5% 1.3% -8.6% 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 %   -1.9% 2.3% 14.8% 13.1% 0.8% -5.8% 0.0% 0.0%   ROI %   -3.6% 3.2% 14.8% 13.1% 1.0% -11.6% 0.0% 0.0%   ROE %   -5.9% 4.4% 29.6% 24.7% 0.8% -11.7% 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 %   31.9% 100.0% 100.0% 100.0% 44.0% 36.9% 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, %   789.2% 0.0% 0.0% 0.0% -157.9% -109.5% 0.0% 0.0%   Gearing %   49.2% 0.0% 0.0% 0.0% 20.9% 23.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 0.0% 0.0% 0.0% 9.3% 2.8% 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   1.0 0.0 0.0 0.0 1.5 1.3 0.0 0.0   Current Ratio   1.3 0.0 0.0 0.0 1.8 1.6 0.0 0.0   Cash and cash equivalent   830.5 0.0 0.0 0.0 8,044.4 2,599.6 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   9,221.0 0.0 0.0 0.0 19,459.4 15,259.8 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   15 23 169 158 9 -28 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   15 23 169 158 39 -28 0 0   EBIT / employee   -20 23 169 158 9 -54 0 0   Net earnings / employee   -19 15 130 122 4 -43 0 0