Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

L'Unica Home 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   2.8% 16.9% 13.2% 13.0% 12.4% 16.6% 18.0% 18.0%   Credit score (0-100)   61 11 17 16 18 10 8 8   Credit rating   BBB BB BB BB BB BB 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   351 -805 149 -3.0 17.0 -14.6 0.0 0.0   EBITDA   315 -840 149 -3.0 17.0 -14.6 0.0 0.0   EBIT   314 -851 149 -3.0 17.0 -14.6 0.0 0.0   Pre-tax profit (PTP)   310.1 -869.8 145.8 -6.6 13.3 -19.7 0.0 0.0   Net earnings   241.0 -787.4 145.8 -6.6 13.3 -19.7 0.0 0.0   Pre-tax profit without non-rec. items   310 -870 146 -6.6 13.3 -19.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   45.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   442 -345 -199 -206 -193 -212 -292 -292   Interest-bearing liabilities   0.6 172 178 182 189 194 292 292   Balance sheet total (assets)   667 15.7 6.5 3.3 6.3 1.3 0.0 0.0   Net Debt   -313 162 178 182 189 194 292 292     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   351 -805 149 -3.0 17.0 -14.6 0.0 0.0   Gross profit growth   -49.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 1 1 0 0 0 0 0   Employee growth %   -100.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   667 16 6 3 6 1 0 0   Balance sheet change%   -24.5% -97.6% -59.0% -48.6% 90.8% -79.0% -100.0% 0.0%   Added value   315.2 -840.4 149.2 -3.0 17.0 -14.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -446 -56 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 -1.0 1.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   89.6% 105.7% 100.0% 100.0% 100.0% 100.0% 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 %   40.6% -165.6% 52.7% -1.5% 8.3% -7.1% 0.0% 0.0%   ROI %   60.5% -244.0% 85.3% -1.7% 9.2% -7.6% 0.0% 0.0%   ROE %   74.9% -343.9% 1,313.6% -134.6% 276.2% -513.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   66.3% -95.6% -96.9% -98.4% -96.8% -99.4% -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, %   -99.3% -19.3% 119.2% -6,019.8% 1,111.5% -1,333.4% 0.0% 0.0%   Gearing %   0.1% -49.8% -89.4% -88.3% -98.1% -91.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 22.3% 2.1% 2.0% 2.0% 2.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   2.6 0.0 0.2 0.1 0.6 0.1 0.0 0.0   Current Ratio   4.4 0.0 0.2 0.1 0.6 0.1 0.0 0.0   Cash and cash equivalent   313.7 9.7 0.5 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   478.7 -345.2 -21.2 -24.2 -4.2 -18.7 -146.2 -146.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -840 149 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -840 149 0 0 0 0 0   EBIT / employee   0 -851 149 0 0 0 0 0   Net earnings / employee   0 -787 146 0 0 0 0 0