Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UniteIT ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9%   Bankruptcy risk   16.0% 21.2% 14.3% 17.7% 38.4% 20.7% 20.4% 17.3%   Credit score (0-100)   13 5 16 8 0 4 4 9   Credit rating   BB B BB B C B B 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 25 37 33 0 0 0   Gross profit   0.0 -153 -20.0 15.1 18.3 -1.6 0.0 0.0   EBITDA   0.0 -153 -20.0 15.1 18.3 -1.6 0.0 0.0   EBIT   0.0 -153 -20.0 15.1 4.3 -1.6 0.0 0.0   Pre-tax profit (PTP)   -0.1 -160.0 -20.0 15.1 4.1 -1.8 0.0 0.0   Net earnings   -0.1 -160.0 -20.0 15.1 4.1 -1.8 0.0 0.0   Pre-tax profit without non-rec. items   -0.1 -160 -20.0 15.1 4.1 -1.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   78.0 18.0 -2.0 13.1 17.2 15.4 -165 -165   Interest-bearing liabilities   0.0 0.0 40.0 0.0 0.0 0.0 165 165   Balance sheet total (assets)   78.0 18.9 44.1 22.1 16.5 15.4 0.0 0.0   Net Debt   -78.0 -18.9 27.4 -22.0 -16.5 -15.4 165 165     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 25 37 33 0 0 0   Net sales growth   0.0% 0.0% 0.0% 48.5% -11.8% -100.0% 0.0% 0.0%   Gross profit   0.0 -153 -20.0 15.1 18.3 -1.6 0.0 0.0   Gross profit growth   -100.0% 0.0% 87.0% 0.0% 21.1% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   78 19 44 22 16 15 0 0   Balance sheet change%   -0.1% -75.8% 133.5% -50.0% -25.4% -6.1% -100.0% 0.0%   Added value   0.0 -153.0 -20.0 15.1 4.3 -1.6 0.0 0.0   Added value %   0.0% 0.0% -79.2% 40.3% 13.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 -14 0 0 0   Net sales trend   0.0 0.0 0.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% -79.2% 40.3% 55.4% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% -79.2% 40.3% 13.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 100.0% 100.0% 100.0% 23.4% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -79.2% 40.3% 12.4% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% -79.2% 40.3% 54.8% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -79.2% 40.3% 12.4% 0.0% 0.0% 0.0%   ROA %   0.0% -316.0% -61.4% 44.3% 22.2% -10.3% 0.0% 0.0%   ROI %   0.0% -319.1% -68.8% 56.9% 28.2% -10.0% 0.0% 0.0%   ROE %   -0.1% -333.5% -64.3% 52.8% 27.0% -10.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   100.0% 95.1% -4.3% 59.4% 95.8% 100.0% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 182.9% 23.9% -2.3% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 132.9% -34.8% -52.1% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 12.3% -137.2% -145.5% -90.0% 943.7% 0.0% 0.0%   Gearing %   0.0% 0.0% -2,018.2% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 20.5 1.0 2.5 -21.9 0.0 0.0 0.0   Current Ratio   0.0 20.5 1.0 2.5 -21.9 0.0 0.0 0.0   Cash and cash equivalent   78.0 18.9 12.6 22.0 16.5 15.4 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 0.0 456.3 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% 175.1% 59.0% 49.9% 0.0% 0.0% 0.0%   Net working capital   78.0 18.0 -2.0 13.1 17.2 15.4 -82.3 -82.3   Net working capital %   0.0% 0.0% -7.9% 35.1% 52.1% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0