Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNICO FINANS 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   0.3% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 1.1% 0.9% 7.9% 1.3% 4.1% 20.6% 20.4%   Credit score (0-100)   0 86 91 32 81 49 4 5   Credit rating   N/A A A BB A BBB B B   Credit limit (kDKK)   0.0 315.5 679.9 0.0 69.1 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,387 1,374 989 416 282 0.0 0.0   EBITDA   0.0 892 1,016 455 -73.3 -347 0.0 0.0   EBIT   0.0 275 903 -4,385 75.4 -1,859 0.0 0.0   Pre-tax profit (PTP)   0.0 274.0 481.8 -4,358.6 140.4 -1,773.8 0.0 0.0   Net earnings   0.0 519.0 410.4 -2,972.9 265.6 -1,376.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 274 482 -4,359 140 -1,774 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 27,265 27,361 11,947 11,092 9,605 0.0 0.0   Shareholders equity total   0.0 7,788 8,246 5,315 5,603 4,226 -421 -421   Interest-bearing liabilities   0.0 19,877 18,080 14,637 8,493 8,755 421 421   Balance sheet total (assets)   0.0 32,161 31,934 22,743 16,207 14,972 0.0 0.0   Net Debt   0.0 19,544 17,745 13,382 8,471 8,694 421 421     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 1,387 1,374 989 416 282 0.0 0.0   Gross profit growth   0.0% 0.0% -1.0% -28.0% -57.9% -32.2% -100.0% 0.0%   Employees   0 3 3 3 3 3 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)   0 32,161 31,934 22,743 16,207 14,972 0 0   Balance sheet change%   0.0% 0.0% -0.7% -28.8% -28.7% -7.6% -100.0% 0.0%   Added value   0.0 284.8 910.0 -4,374.5 85.9 -1,852.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 24,915 2,524 -15,519 -862 -1,494 -7,358 -2,247   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 (%)   0.0% 19.8% 65.7% -443.4% 18.1% -658.3% 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 %   0.0% 2.9% 3.4% -14.0% 2.7% -9.8% 0.0% 0.0%   ROI %   0.0% 3.0% 3.6% -15.0% 2.9% -10.3% 0.0% 0.0%   ROE %   0.0% 6.7% 5.1% -43.8% 4.9% -28.0% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 28.4% 30.1% 27.5% 36.0% 28.4% -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, %   0.0% 2,191.7% 1,747.0% 2,940.6% -11,550.3% -2,508.0% 0.0% 0.0%   Gearing %   0.0% 255.2% 219.2% 275.4% 151.6% 207.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.5% 3.2% 3.3% 3.4% 2.9% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.3 0.2 1.3 0.4 0.3 0.0 0.0   Current Ratio   0.0 0.3 0.2 1.3 0.4 0.3 0.0 0.0   Cash and cash equivalent   0.0 332.6 334.9 1,255.4 22.1 60.9 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 -4,119.8 -5,321.4 1,780.9 -1,410.1 -2,400.1 -210.3 -210.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 95 303 -1,458 29 -617 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 297 339 152 -24 -116 0 0   EBIT / employee   0 92 301 -1,462 25 -620 0 0   Net earnings / employee   0 173 137 -991 89 -459 0 0