Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNICO A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   2.0% 2.3% 2.1% 2.3% 1.3% 0.8% 6.9% 6.7%   Credit score (0-100)   70 66 67 63 80 91 35 36   Credit rating   A BBB BBB BBB A AA BBB BBB   Credit limit (kDKK)   2.1 0.3 0.8 0.3 380.5 6,717.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   132,425 0 0 0 0 0 0 0   Gross profit   14,334 16,202 18,150 25,670 30,080 25,723 0.0 0.0   EBITDA   5,002 6,765 5,265 7,445 17,107 12,062 0.0 0.0   EBIT   5,002 6,765 5,265 7,445 8,134 1,998 0.0 0.0   Pre-tax profit (PTP)   7,772.0 9,373.0 7,640.0 9,281.0 12,378.8 8,460.2 0.0 0.0   Net earnings   7,772.0 9,373.0 7,640.0 9,281.0 9,641.4 6,596.4 0.0 0.0   Pre-tax profit without non-rec. items   5,002 6,765 5,265 7,445 12,379 8,460 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 30,640 33,154 0.0 0.0   Shareholders equity total   11,851 13,425 11,565 13,346 13,688 71,584 67,017 67,017   Interest-bearing liabilities   0.0 0.0 0.0 0.0 329,780 276,734 0.0 0.0   Balance sheet total (assets)   132,060 158,661 241,377 315,517 371,169 380,988 67,017 67,017   Net Debt   0.0 0.0 0.0 0.0 329,780 276,734 -67,017 -67,017     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   132,425 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   14,334 16,202 18,150 25,670 30,080 25,723 0.0 0.0   Gross profit growth   30.3% 13.0% 12.0% 41.4% 17.2% -14.5% -100.0% 0.0%   Employees   0 0 0 0 23 23 0 0   Employee growth %   -100.0% 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)   132,060 158,661 241,377 315,517 371,169 380,988 67,017 67,017   Balance sheet change%   27.0% 20.1% 52.1% 30.7% 17.6% 2.6% -82.4% 0.0%   Added value   5,002.0 6,765.0 5,265.0 7,445.0 8,134.0 12,061.9 0.0 0.0   Added value %   3.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8,587 0 0 0 23,993 -6,713 -36,317 0   Net sales trend   0.0 -1.0 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A EBITDA %   3.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   3.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   34.9% 41.8% 29.0% 29.0% 27.0% 7.8% 0.0% 0.0%   Net Earnings %   5.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   5.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   3.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   4.2% 4.7% 2.6% 2.7% 6.8% 6.3% 0.0% 0.0%   ROI %   4.4% 4.7% 2.6% 2.7% 6.9% 6.6% 0.0% 0.0%   ROE %   68.4% 74.2% 61.1% 74.5% 71.3% 15.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 3.7% 18.9% 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, %   0.0% 0.0% 0.0% 0.0% 1,927.8% 2,294.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 2,409.3% 386.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 6.6% 5.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.9 1.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.0 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 0.0 0.0 0.0 -5,988.6 50,971.8 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 354 524 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 744 524 0 0   EBIT / employee   0 0 0 0 354 87 0 0   Net earnings / employee   0 0 0 0 419 287 0 0