Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNIQ VVS-TEKNIK 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   10.5% 7.1% 4.3% 5.1% 3.0% 2.5% 18.3% 18.1%   Credit score (0-100)   25 35 47 42 57 61 8 8   Credit rating   BB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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 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   832 1,137 1,066 941 1,154 935 0.0 0.0   EBITDA   122 196 277 78.2 393 256 0.0 0.0   EBIT   72.5 138 277 66.2 376 230 0.0 0.0   Pre-tax profit (PTP)   71.4 136.5 269.9 58.9 372.0 229.5 0.0 0.0   Net earnings   46.3 102.6 202.8 39.2 285.9 174.1 0.0 0.0   Pre-tax profit without non-rec. items   71.4 137 270 58.9 372 229 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 59.7 47.7 101 75.1 0.0 0.0   Shareholders equity total   20.6 123 326 252 424 480 -3.9 -3.9   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 3.9 3.9   Balance sheet total (assets)   382 608 844 657 744 697 0.0 0.0   Net Debt   -294 -496 -586 -609 -588 -592 3.9 3.9     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   832 1,137 1,066 941 1,154 935 0.0 0.0   Gross profit growth   -18.1% 36.6% -6.2% -11.7% 22.6% -19.0% -100.0% 0.0%   Employees   2 2 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   382 608 844 657 744 697 0 0   Balance sheet change%   2.5% 59.0% 38.9% -22.2% 13.3% -6.4% -100.0% 0.0%   Added value   121.9 195.8 277.3 78.2 388.5 256.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -110 -115 59 -24 37 -52 -75 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   8.7% 12.1% 26.0% 7.0% 32.6% 24.7% 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 %   18.6% 27.9% 38.2% 8.8% 53.7% 32.0% 0.0% 0.0%   ROI %   702.3% 191.9% 122.5% 22.6% 110.1% 50.5% 0.0% 0.0%   ROE %   23.5% 142.6% 90.3% 13.6% 84.6% 38.5% 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 %   5.4% 20.3% 38.6% 38.4% 56.9% 68.9% -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, %   -241.6% -253.4% -211.4% -779.3% -149.6% -230.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 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   0.9 1.3 1.5 1.5 2.0 2.9 0.0 0.0   Current Ratio   0.9 1.3 1.5 1.5 2.0 2.9 0.0 0.0   Cash and cash equivalent   294.4 496.0 586.1 609.3 588.1 592.0 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   -37.1 123.2 269.5 207.5 327.7 408.6 -1.9 -1.9   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   61 98 139 39 194 256 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   61 98 139 39 197 256 0 0   EBIT / employee   36 69 139 33 188 230 0 0   Net earnings / employee   23 51 101 20 143 174 0 0