Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

READUNIT 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% 3.3% 3.3%   Bankruptcy risk   3.9% 3.1% 2.0% 1.6% 1.5% 1.3% 14.6% 14.6%   Credit score (0-100)   52 58 68 73 75 79 15 15   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.1 2.1 4.9 37.4 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   790 906 1,023 1,334 1,658 1,984 0.0 0.0   EBITDA   272 373 460 583 624 827 0.0 0.0   EBIT   98.4 154 232 339 396 615 0.0 0.0   Pre-tax profit (PTP)   31.5 99.0 195.5 313.2 380.1 606.5 0.0 0.0   Net earnings   23.4 74.2 149.0 232.3 289.2 458.1 0.0 0.0   Pre-tax profit without non-rec. items   31.5 99.0 195 313 380 607 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   84.8 96.1 48.1 15.8 0.0 0.0 0.0 0.0   Shareholders equity total   155 229 378 610 900 1,208 347 347   Interest-bearing liabilities   1,048 724 408 198 10.2 0.8 0.0 0.0   Balance sheet total (assets)   1,658 1,452 1,479 1,573 1,571 1,843 347 347   Net Debt   1,048 679 152 -9.7 -353 -848 -347 -347     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   790 906 1,023 1,334 1,658 1,984 0.0 0.0   Gross profit growth   54.7% 14.7% 12.9% 30.4% 24.2% 19.7% -100.0% 0.0%   Employees   1 1 1 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   1,658 1,452 1,479 1,573 1,571 1,843 347 347   Balance sheet change%   4.9% -12.4% 1.8% 6.3% -0.1% 17.3% -81.2% 0.0%   Added value   272.4 372.8 459.6 583.1 640.2 827.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -106 -226 -455 -161 -455 -424 -642 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 (%)   12.5% 17.1% 22.7% 25.4% 23.9% 31.0% 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 %   6.1% 9.9% 15.9% 22.2% 25.2% 36.0% 0.0% 0.0%   ROI %   6.9% 11.6% 21.3% 33.6% 37.3% 50.6% 0.0% 0.0%   ROE %   16.4% 38.7% 49.1% 47.0% 38.3% 43.5% 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 %   9.3% 15.8% 25.6% 38.8% 57.2% 65.5% 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, %   384.9% 182.2% 33.0% -1.7% -56.7% -102.5% 0.0% 0.0%   Gearing %   677.0% 316.3% 107.9% 32.4% 1.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.3% 6.3% 6.6% 8.6% 15.3% 158.1% 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   0.5 0.3 0.6 0.6 1.4 2.2 0.0 0.0   Current Ratio   0.6 0.4 0.7 0.7 1.4 2.4 0.0 0.0   Cash and cash equivalent   0.0 45.3 256.1 207.4 363.7 848.4 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   -326.2 -406.4 -240.3 -253.8 216.3 700.5 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   272 373 460 583 320 413 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   272 373 460 583 312 413 0 0   EBIT / employee   98 154 232 339 198 308 0 0   Net earnings / employee   23 74 149 232 145 229 0 0