Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNIQUE FROSTING 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   6.2% 16.0% 8.0% 4.1% 1.8% 3.0% 6.7% 6.6%   Credit score (0-100)   39 12 30 48 70 56 36 36   Credit rating   BBB BB BB BBB A BBB BBB BBB   Credit limit (kDKK)   0.0 -0.0 0.0 0.0 0.7 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   1,136 450 649 869 1,241 1,738 0.0 0.0   EBITDA   66.1 -503 306 543 617 847 0.0 0.0   EBIT   -1.0 -640 160 461 534 762 0.0 0.0   Pre-tax profit (PTP)   -157.2 -760.7 103.2 450.8 424.3 416.1 0.0 0.0   Net earnings   -125.1 -786.1 112.3 450.8 384.8 315.0 0.0 0.0   Pre-tax profit without non-rec. items   -157 -761 103 451 424 416 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   457 526 380 317 255 265 0.0 0.0   Shareholders equity total   751 -35.2 77.1 528 913 1,028 948 948   Interest-bearing liabilities   808 1,396 77.2 370 1,471 1,886 0.0 0.0   Balance sheet total (assets)   2,924 3,134 878 1,933 2,975 4,471 948 948   Net Debt   768 1,323 21.3 61.3 970 1,789 -908 -908     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   1,136 450 649 869 1,241 1,738 0.0 0.0   Gross profit growth   -12.5% -60.4% 44.2% 34.0% 42.7% 40.1% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 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)   2,924 3,134 878 1,933 2,975 4,471 948 948   Balance sheet change%   25.9% 7.2% -72.0% 120.0% 53.9% 50.3% -78.8% 0.0%   Added value   66.1 -503.3 306.4 543.1 616.6 847.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   209 -68 -292 -65 -165 -96 -265 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 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 (%)   -0.1% -142.2% 24.7% 53.0% 43.1% 43.8% 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 %   0.2% -19.2% 8.7% 33.7% 21.9% 20.6% 0.0% 0.0%   ROI %   0.3% -39.5% 22.7% 90.1% 32.4% 28.6% 0.0% 0.0%   ROE %   -15.4% -40.5% 7.0% 149.0% 53.4% 32.5% 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 %   25.7% -1.1% 8.8% 27.3% 30.7% 23.0% 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, %   1,161.8% -262.8% 7.0% 11.3% 157.3% 211.1% 0.0% 0.0%   Gearing %   107.6% -3,967.9% 100.1% 70.2% 161.1% 183.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   25.2% 16.0% 10.0% 10.5% 12.4% 20.9% 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   0.3 0.1 0.6 0.7 0.5 0.4 0.0 0.0   Current Ratio   1.1 0.8 0.6 1.1 1.3 1.2 0.0 0.0   Cash and cash equivalent   39.3 73.0 55.9 309.1 500.5 97.7 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   293.8 -499.6 -302.6 130.5 634.7 752.7 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   33 -503 306 543 617 847 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   33 -503 306 543 617 847 0 0   EBIT / employee   -0 -640 160 461 534 762 0 0   Net earnings / employee   -63 -786 112 451 385 315 0 0