Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNITEAM TRANSPORT SYSTEMER 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9% 1.9%   Bankruptcy risk   4.4% 5.6% 3.9% 1.1% 1.1% 3.3% 16.6% 16.4%   Credit score (0-100)   49 42 50 82 85 54 11 11   Credit rating   BBB BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 154.2 218.7 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 2018/12 2019 2019/12 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   3,757 6,299 5,556 6,131 6,349 4,667 0.0 0.0   EBITDA   650 1,290 1,119 1,746 1,330 -92.1 0.0 0.0   EBIT   -103 537 355 1,319 840 -542 0.0 0.0   Pre-tax profit (PTP)   -135.6 513.4 325.5 1,283.0 541.9 -639.2 0.0 0.0   Net earnings   93.8 177.2 260.8 1,000.0 377.2 -512.2 0.0 0.0   Pre-tax profit without non-rec. items   -136 513 325 1,283 542 -639 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 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 36.0 52.1 32.6 40.5 0.0 0.0   Shareholders equity total   125 302 563 1,563 1,940 1,428 -3,413 -3,413   Interest-bearing liabilities   2,375 741 720 1,083 458 1,555 3,413 3,413   Balance sheet total (assets)   3,904 4,290 5,329 6,827 7,317 6,816 0.0 0.0   Net Debt   2,060 613 -427 -1,549 -1,852 1,555 3,413 3,413     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 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   3,757 6,299 5,556 6,131 6,349 4,667 0.0 0.0   Gross profit growth   275.4% 67.6% -11.8% 10.3% 3.6% -26.5% -100.0% 0.0%   Employees   8 8 9 8 8 8 0 0   Employee growth %   0.0% 0.0% 12.5% -11.1% 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)   3,904 4,290 5,329 6,827 7,317 6,816 0 0   Balance sheet change%   6.9% 9.9% 24.2% 28.1% 7.2% -6.9% -100.0% 0.0%   Added value   649.5 1,289.6 1,119.0 1,745.9 1,267.0 -92.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -394 -642 -563 -27 662 1,157 -6,086 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 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 (%)   -2.7% 8.5% 6.4% 21.5% 13.2% -11.6% 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 %   -2.7% 13.1% 7.4% 21.7% 11.9% -6.7% 0.0% 0.0%   ROI %   -5.6% 23.6% 18.4% 38.3% 17.8% -9.1% 0.0% 0.0%   ROE %   120.3% 83.0% 60.3% 94.1% 21.5% -30.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   3.2% 7.1% 10.6% 22.9% 26.5% 20.9% -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, %   317.1% 47.5% -38.1% -88.7% -139.3% -1,688.2% 0.0% 0.0%   Gearing %   1,901.8% 245.2% 127.8% 69.3% 23.6% 108.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 1.5% 4.0% 4.2% 38.7% 16.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.5 0.7 1.3 1.1 0.2 0.0 0.0   Current Ratio   0.4 0.5 0.7 1.3 1.1 0.2 0.0 0.0   Cash and cash equivalent   315.1 127.6 1,146.1 2,631.8 2,310.5 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 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   -1,880.6 -1,294.9 -809.9 811.9 135.8 -2,271.1 -1,706.4 -1,706.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 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   81 161 124 218 158 -12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   81 161 124 218 166 -12 0 0   EBIT / employee   -13 67 39 165 105 -68 0 0   Net earnings / employee   12 22 29 125 47 -64 0 0