Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNIPAY SYSTEMS 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 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% 2.7% 2.7%   Bankruptcy risk   5.4% 2.4% 2.5% 3.1% 2.4% 1.5% 10.5% 10.5%   Credit score (0-100)   43 65 62 55 63 75 23 23   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 11.2 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   1,062 1,389 1,205 1,151 1,356 2,026 0.0 0.0   EBITDA   387 725 431 398 557 1,054 0.0 0.0   EBIT   380 723 431 398 557 1,054 0.0 0.0   Pre-tax profit (PTP)   378.5 720.1 426.9 388.0 552.9 1,055.0 0.0 0.0   Net earnings   294.2 567.9 332.6 302.4 430.7 821.7 0.0 0.0   Pre-tax profit without non-rec. items   378 720 427 388 553 1,055 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   389 652 634 637 767 1,289 1,087 1,087   Interest-bearing liabilities   0.0 0.0 63.3 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,219 1,497 2,084 2,285 1,669 2,294 1,087 1,087   Net Debt   -209 -482 -1,054 -1,126 -799 -1,149 -1,087 -1,087     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   1,062 1,389 1,205 1,151 1,356 2,026 0.0 0.0   Gross profit growth   -0.4% 30.8% -13.3% -4.5% 17.9% 49.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 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)   1,219 1,497 2,084 2,285 1,669 2,294 1,087 1,087   Balance sheet change%   -11.4% 22.8% 39.2% 9.6% -26.9% 37.4% -52.6% 0.0%   Added value   387.1 724.6 431.3 398.1 557.1 1,054.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -15 -3 0 0 0 0 0 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 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 (%)   35.7% 52.1% 35.8% 34.6% 41.1% 52.1% 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 %   29.7% 53.5% 24.2% 18.5% 28.4% 53.5% 0.0% 0.0%   ROI %   98.2% 139.6% 64.3% 60.7% 80.0% 103.2% 0.0% 0.0%   ROE %   75.1% 109.2% 51.7% 47.6% 61.4% 79.9% 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% 43.5% 30.4% 27.9% 46.0% 56.2% 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, %   -54.0% -66.5% -244.4% -283.0% -143.4% -109.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 10.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13,959.6% 0.0% 21.3% 53.9% 0.0% 0.0% 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 1.2 1.0 1.0 1.2 1.6 0.0 0.0   Current Ratio   1.5 1.8 1.4 1.4 1.8 2.3 0.0 0.0   Cash and cash equivalent   209.1 481.5 1,117.6 1,126.3 799.1 1,148.9 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   377.1 641.1 623.7 626.0 756.3 1,278.0 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   387 725 431 398 557 1,054 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   387 725 431 398 557 1,054 0 0   EBIT / employee   380 723 431 398 557 1,054 0 0   Net earnings / employee   294 568 333 302 431 822 0 0