Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

uneco 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% 2.1% 2.1%   Bankruptcy risk   2.8% 9.5% 2.7% 1.7% 1.8% 3.0% 10.6% 10.6%   Credit score (0-100)   61 27 60 72 71 57 23 23   Credit rating   BBB BB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 2.5 0.6 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   1,120 -186 102 750 266 348 0.0 0.0   EBITDA   804 -192 97.9 747 254 101 0.0 0.0   EBIT   771 -226 87.9 726 219 46.2 0.0 0.0   Pre-tax profit (PTP)   765.9 -225.3 79.1 710.5 180.4 -33.9 0.0 0.0   Net earnings   597.0 -176.3 62.2 552.4 150.0 -26.9 0.0 0.0   Pre-tax profit without non-rec. items   766 -225 79.1 711 180 -33.9 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   209 176 862 1,296 1,375 1,414 0.0 0.0   Shareholders equity total   1,025 849 1,011 1,564 714 687 637 637   Interest-bearing liabilities   0.0 95.8 91.7 395 1,129 1,304 0.0 0.0   Balance sheet total (assets)   1,746 1,068 1,156 2,376 1,921 2,113 637 637   Net Debt   -1,394 -449 -78.5 340 655 671 -637 -637     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   1,120 -186 102 750 266 348 0.0 0.0   Gross profit growth   593.5% 0.0% 0.0% 633.0% -64.5% 30.9% -100.0% 0.0%   Employees   1 0 0 0 0 1 0 0   Employee growth %   0.0% -100.0% 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)   1,746 1,068 1,156 2,376 1,921 2,113 637 637   Balance sheet change%   46.7% -38.8% 8.2% 105.5% -19.2% 10.0% -69.9% 0.0%   Added value   770.8 -225.7 87.9 726.1 218.7 46.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -67 -67 677 413 44 -16 -1,414 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   68.8% 121.4% 85.9% 96.8% 82.2% 13.3% 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 %   52.5% -15.8% 7.9% 41.1% 10.2% 2.3% 0.0% 0.0%   ROI %   78.0% -22.5% 8.6% 47.2% 11.4% 2.4% 0.0% 0.0%   ROE %   61.1% -18.8% 6.7% 42.9% 13.2% -3.8% 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 %   58.7% 79.5% 87.5% 65.8% 37.1% 32.5% 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, %   -173.3% 233.4% -80.2% 45.5% 257.4% 667.5% 0.0% 0.0%   Gearing %   0.0% 11.3% 9.1% 25.2% 158.2% 189.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.6% 9.4% 6.5% 5.0% 6.6% 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   2.2 4.1 2.0 1.4 0.5 0.5 0.0 0.0   Current Ratio   2.2 4.1 2.0 1.4 0.5 0.5 0.0 0.0   Cash and cash equivalent   1,393.6 544.8 170.2 55.0 473.6 633.0 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   829.6 673.5 149.0 287.1 -644.1 -716.2 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   771 0 0 0 0 46 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   804 0 0 0 0 101 0 0   EBIT / employee   771 0 0 0 0 46 0 0   Net earnings / employee   597 0 0 0 0 -27 0 0