Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNIWISE ApS 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 N/A 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% 3.1% 3.1%   Bankruptcy risk   0.8% 0.6% 0.8% 0.5% 0.0% 6.9% 9.2% 9.2%   Credit score (0-100)   93 98 91 98 0 34 27 27   Credit rating   AA AA AA AA N/A BBB BB BB   Credit limit (kDKK)   736.0 958.3 1,923.6 1,932.9 0.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   11,178 13,513 20,927 18,217 0.0 30,150 0.0 0.0   EBITDA   2,123 2,929 7,732 2,451 0.0 -3,729 0.0 0.0   EBIT   1,605 2,834 7,632 2,356 0.0 -3,848 0.0 0.0   Pre-tax profit (PTP)   1,596.8 1,938.5 10,468.5 4,659.6 0.0 -7,667.7 0.0 0.0   Net earnings   1,216.1 1,311.4 8,892.3 4,164.4 0.0 -7,673.2 0.0 0.0   Pre-tax profit without non-rec. items   1,597 1,939 10,468 4,660 0.0 -7,668 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 N/A 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   104 243 282 221 0.0 102 0.0 0.0   Shareholders equity total   4,433 4,994 13,212 13,332 0.0 3,394 3,393 3,393   Interest-bearing liabilities   0.0 15.3 39.0 76.3 0.0 1,188 0.0 0.0   Balance sheet total (assets)   6,988 9,050 18,929 17,632 0.0 20,840 3,393 3,393   Net Debt   -2,735 -1,933 -4,424 -3,208 0.0 -7,468 -3,393 -3,393     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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   11,178 13,513 20,927 18,217 0.0 30,150 0.0 0.0   Gross profit growth   19.2% 20.9% 54.9% -12.9% -100.0% 0.0% -100.0% 0.0%   Employees   17 22 26 29 0 41 0 0   Employee growth %   0.0% 29.4% 18.2% 11.5% -100.0% 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)   6,988 9,050 18,929 17,632 0 20,840 3,393 3,393   Balance sheet change%   8.9% 29.5% 109.2% -6.9% -100.0% 0.0% -83.7% 0.0%   Added value   2,122.9 2,928.5 7,731.8 2,451.0 95.3 -3,728.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,035 -17 -60 -156 -221 -18 -102 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 0.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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 (%)   14.4% 21.0% 36.5% 12.9% 0.0% -12.8% 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 %   24.0% 25.3% 75.0% 25.8% 0.0% -36.6% 0.0% 0.0%   ROI %   38.6% 37.9% 107.1% 35.1% 0.0% -166.5% 0.0% 0.0%   ROE %   30.4% 27.8% 97.7% 31.4% 0.0% -226.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   63.4% 55.2% 69.8% 75.6% 0.0% 16.3% 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, %   -128.8% -66.0% -57.2% -130.9% 0.0% 200.3% 0.0% 0.0%   Gearing %   0.0% 0.3% 0.3% 0.6% 0.0% 35.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1,142.9% 113.2% 100.1% 0.0% 6.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.7 2.9 3.0 3.1 0.0 1.2 0.0 0.0   Current Ratio   2.7 2.9 3.0 3.1 0.0 1.2 0.0 0.0   Cash and cash equivalent   2,734.6 1,948.2 4,463.1 3,284.2 0.0 8,655.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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   4,157.4 5,617.8 11,104.4 8,859.3 0.0 2,804.9 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 N/A 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   125 133 297 85 0 -91 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   125 133 297 85 0 -91 0 0   EBIT / employee   94 129 294 81 0 -94 0 0   Net earnings / employee   72 60 342 144 0 -187 0 0