Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNI-TECHNOLOGY A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8% 1.8%   Bankruptcy risk   0.7% 0.7% 0.8% 0.7% 0.6% 3.2% 11.9% 11.8%   Credit score (0-100)   94 95 92 93 97 55 4 4   Credit rating   A A A A A BB B B   Credit limit (kDKK)   844.2 931.2 697.4 925.4 1,244.6 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   9,103 9,948 9,033 10,655 11,209 7,448 0.0 0.0   EBITDA   3,497 3,777 2,397 3,830 4,143 716 0.0 0.0   EBIT   2,340 2,664 1,152 2,666 2,811 -618 0.0 0.0   Pre-tax profit (PTP)   2,195.9 2,593.4 1,070.4 2,607.1 2,721.6 -2,020.3 0.0 0.0   Net earnings   1,708.7 2,018.7 830.4 1,999.3 2,141.6 -1,942.7 0.0 0.0   Pre-tax profit without non-rec. items   2,196 2,593 1,070 2,607 2,722 -2,020 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   7,559 8,264 7,368 6,469 7,415 6,729 0.0 0.0   Shareholders equity total   6,096 6,615 5,445 6,445 7,587 4,544 3,644 3,644   Interest-bearing liabilities   1,911 932 682 1,313 1,383 2,482 0.0 0.0   Balance sheet total (assets)   13,282 13,062 12,585 13,594 13,971 10,596 3,644 3,644   Net Debt   948 307 24.5 705 -2,095 2,482 -3,644 -3,644     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   9,103 9,948 9,033 10,655 11,209 7,448 0.0 0.0   Gross profit growth   -3.1% 9.3% -9.2% 18.0% 5.2% -33.6% -100.0% 0.0%   Employees   8 11 12 12 12 12 0 0   Employee growth %   -55.6% 37.5% 9.1% 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)   13,282 13,062 12,585 13,594 13,971 10,596 3,644 3,644   Balance sheet change%   3.9% -1.7% -3.7% 8.0% 2.8% -24.2% -65.6% 0.0%   Added value   3,497.1 3,777.0 2,397.0 3,830.0 3,974.4 716.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -204 -408 -2,141 -2,063 -385 -1,588 -7,162 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   25.7% 26.8% 12.8% 25.0% 25.1% -8.3% 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 %   18.0% 20.2% 9.0% 20.4% 20.4% -16.0% 0.0% 0.0%   ROI %   25.9% 29.2% 13.7% 31.0% 28.2% -20.6% 0.0% 0.0%   ROE %   30.2% 31.8% 13.8% 33.6% 30.5% -32.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   45.9% 50.6% 47.0% 48.0% 54.3% 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, %   27.1% 8.1% 1.0% 18.4% -50.6% 346.5% 0.0% 0.0%   Gearing %   31.4% 14.1% 12.5% 20.4% 18.2% 54.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 5.1% 10.1% 5.9% 6.6% 2.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.2 1.2 1.6 1.6 1.7 0.6 0.0 0.0   Current Ratio   1.2 1.2 1.2 1.5 1.7 0.6 0.0 0.0   Cash and cash equivalent   962.9 625.2 657.3 608.2 3,478.0 0.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   920.5 802.2 965.0 2,484.7 2,657.8 -1,730.4 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   437 343 200 319 331 60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   437 343 200 319 345 60 0 0   EBIT / employee   293 242 96 222 234 -52 0 0   Net earnings / employee   214 184 69 167 178 -162 0 0