Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Global United-Esales Europe 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 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   9.3% 10.8% 4.3% 5.8% 3.0% 7.1% 11.4% 11.2%   Credit score (0-100)   28 24 48 38 57 33 21 22   Credit rating   BB BB BBB BBB BBB BBB BB BB   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 2019/6 2019 2020/6 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   618 -834 727 307 912 266 0.0 0.0   EBITDA   602 -1,142 573 -41.7 314 -251 0.0 0.0   EBIT   602 -1,142 573 -41.7 314 -251 0.0 0.0   Pre-tax profit (PTP)   574.6 -1,186.4 568.2 -36.8 277.8 -295.6 0.0 0.0   Net earnings   448.2 -934.9 443.2 -28.7 216.7 -295.6 0.0 0.0   Pre-tax profit without non-rec. items   575 -1,186 568 -36.8 278 -296 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,369 326 769 741 957 662 612 612   Interest-bearing liabilities   13.5 102 219 344 370 393 0.0 0.0   Balance sheet total (assets)   2,768 1,213 1,094 1,438 1,677 1,544 612 612   Net Debt   -350 -470 -396 -491 -316 260 -612 -612     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 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   618 -834 727 307 912 266 0.0 0.0   Gross profit growth   -43.4% 0.0% 0.0% -57.7% 196.6% -70.8% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   2,768 1,213 1,094 1,438 1,677 1,544 612 612   Balance sheet change%   102.7% -56.2% -9.8% 31.4% 16.7% -8.0% -60.4% 0.0%   Added value   602.3 -1,141.8 572.7 -41.7 313.7 -250.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 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 2019/6 2019 2020/6 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 (%)   97.4% 136.9% 78.8% -13.6% 34.4% -94.2% 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 %   29.5% -57.2% 49.7% -2.7% 20.4% -15.2% 0.0% 0.0%   ROI %   52.6% -125.0% 80.9% -3.3% 26.3% -20.5% 0.0% 0.0%   ROE %   39.1% -110.3% 80.9% -3.8% 25.5% -36.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   49.5% 26.9% 70.3% 51.5% 57.1% 42.9% 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, %   -58.1% 41.2% -69.1% 1,177.5% -100.6% -103.5% 0.0% 0.0%   Gearing %   1.0% 31.2% 28.5% 46.5% 38.6% 59.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   304.6% 83.9% 2.8% 1.1% 11.0% 13.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.2 1.4 3.4 2.1 2.3 1.8 0.0 0.0   Current Ratio   2.2 1.4 3.4 2.1 2.3 1.8 0.0 0.0   Cash and cash equivalent   363.6 571.5 615.1 834.9 685.3 133.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 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   1,495.3 326.1 769.3 674.2 882.7 569.4 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 2019/6 2019 2020/6 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   602 -1,142 573 -42 314 -251 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   602 -1,142 573 -42 314 -251 0 0   EBIT / employee   602 -1,142 573 -42 314 -251 0 0   Net earnings / employee   448 -935 443 -29 217 -296 0 0