Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNIQUE TRADING DANMARK A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   1.6% 2.1% 1.6% 2.5% 2.4% 2.9% 7.1% 6.9%   Credit score (0-100)   76 67 74 62 62 59 34 35   Credit rating   A BBB A BBB BBB BBB BBB BBB   Credit limit (kDKK)   33.1 0.7 30.8 0.0 0.1 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,938 6,929 6,105 6,801 8,380 8,060 0.0 0.0   EBITDA   698 943 1,155 533 713 1,000 0.0 0.0   EBIT   556 910 1,111 458 649 953 0.0 0.0   Pre-tax profit (PTP)   374.4 616.6 285.3 46.6 108.4 195.5 0.0 0.0   Net earnings   292.4 483.7 224.1 17.1 82.3 151.0 0.0 0.0   Pre-tax profit without non-rec. items   374 617 285 46.6 108 196 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   393 132 257 182 118 71.8 0.0 0.0   Shareholders equity total   10,680 11,164 11,388 11,405 11,487 11,638 11,138 11,138   Interest-bearing liabilities   4,147 15,708 4,341 17,899 18,460 22,693 0.0 0.0   Balance sheet total (assets)   18,056 32,136 18,993 30,705 30,528 35,042 11,138 11,138   Net Debt   78.9 13,336 2,993 12,761 13,327 21,925 -11,138 -11,138     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   6,938 6,929 6,105 6,801 8,380 8,060 0.0 0.0   Gross profit growth   153.6% -0.1% -11.9% 11.4% 23.2% -3.8% -100.0% 0.0%   Employees   0 15 12 14 16 14 0 0   Employee growth %   0.0% 0.0% -20.0% 16.7% 14.3% -12.5% -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)   18,056 32,136 18,993 30,705 30,528 35,042 11,138 11,138   Balance sheet change%   -38.6% 78.0% -40.9% 61.7% -0.6% 14.8% -68.2% 0.0%   Added value   698.4 942.8 1,155.4 532.5 723.6 999.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -184 -293 80 -149 -128 -93 -72 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   8.0% 13.1% 18.2% 6.7% 7.7% 11.8% 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 %   2.3% 3.6% 4.3% 1.8% 2.1% 2.9% 0.0% 0.0%   ROI %   2.7% 4.4% 5.1% 2.0% 2.2% 3.0% 0.0% 0.0%   ROE %   2.8% 4.4% 2.0% 0.2% 0.7% 1.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   59.1% 34.7% 60.0% 37.1% 37.6% 33.2% 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, %   11.3% 1,414.5% 259.0% 2,396.4% 1,868.4% 2,193.2% 0.0% 0.0%   Gearing %   38.8% 140.7% 38.1% 156.9% 160.7% 195.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 3.0% 8.2% 3.7% 3.0% 3.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.7 0.9 0.7 0.7 0.8 0.9 0.0 0.0   Current Ratio   2.4 1.5 2.7 1.6 1.6 1.5 0.0 0.0   Cash and cash equivalent   4,068.0 2,371.7 1,348.3 5,137.6 5,133.6 768.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   9,883.8 10,693.3 11,462.5 11,347.5 10,915.4 11,130.7 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 63 96 38 45 71 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 63 96 38 45 71 0 0   EBIT / employee   0 61 93 33 41 68 0 0   Net earnings / employee   0 32 19 1 5 11 0 0