Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Universal Futurist 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  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   0.0% 5.0% 4.7% 6.4% 5.1% 4.5% 19.6% 19.2%   Credit score (0-100)   0 44 44 36 42 46 6 7   Credit rating   N/A BBB BBB BBB BBB BBB B B   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)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 4,890 4,736 7,467 6,455 5,405 5,405 5,405   Gross profit   0.0 2,553 3,130 4,259 3,388 2,840 0.0 0.0   EBITDA   0.0 483 1,335 2,355 1,505 1,040 0.0 0.0   EBIT   0.0 483 1,335 2,355 1,505 1,040 0.0 0.0   Pre-tax profit (PTP)   0.0 479.0 1,311.4 2,332.6 1,496.4 1,029.6 0.0 0.0   Net earnings   0.0 354.6 1,015.1 1,801.6 1,141.0 788.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 479 1,311 2,333 1,496 1,030 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 395 1,110 1,911 1,552 1,140 400 400   Interest-bearing liabilities   0.0 130 55.7 4.4 4.4 4.4 0.0 0.0   Balance sheet total (assets)   0.0 1,551 2,087 2,719 2,146 1,712 400 400   Net Debt   0.0 -1,390 -1,792 -2,477 -2,054 -1,631 -400 -400     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 4,890 4,736 7,467 6,455 5,405 5,405 5,405   Net sales growth   0.0% 0.0% -3.2% 57.7% -13.6% -16.3% 0.0% 0.0%   Gross profit   0.0 2,553 3,130 4,259 3,388 2,840 0.0 0.0   Gross profit growth   0.0% 0.0% 22.6% 36.1% -20.5% -16.2% -100.0% 0.0%   Employees   0 2 2 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 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 1,551 2,087 2,719 2,146 1,712 400 400   Balance sheet change%   0.0% 0.0% 34.5% 30.3% -21.1% -20.2% -76.6% 0.0%   Added value   0.0 483.2 1,335.1 2,355.1 1,504.9 1,040.0 0.0 0.0   Added value %   0.0% 9.9% 28.2% 31.5% 23.3% 19.2% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 9.9% 28.2% 31.5% 23.3% 19.2% 0.0% 0.0%   EBIT %   0.0% 9.9% 28.2% 31.5% 23.3% 19.2% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 18.9% 42.7% 55.3% 44.4% 36.6% 0.0% 0.0%   Net Earnings %   0.0% 7.3% 21.4% 24.1% 17.7% 14.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 7.3% 21.4% 24.1% 17.7% 14.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 9.8% 27.7% 31.2% 23.2% 19.1% 0.0% 0.0%   ROA %   0.0% 31.1% 73.4% 98.0% 61.9% 53.9% 0.0% 0.0%   ROI %   0.0% 92.0% 157.9% 152.9% 86.7% 77.0% 0.0% 0.0%   ROE %   0.0% 89.9% 135.0% 119.3% 65.9% 58.5% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 25.4% 53.2% 70.3% 72.3% 66.6% 100.0% 100.0%   Relative indebtedness %   0.0% 23.7% 20.6% 10.8% 9.2% 10.6% 0.0% 0.0%   Relative net indebtedness %   0.0% -7.4% -18.4% -22.4% -22.7% -19.7% -7.4% -7.4%   Net int. bear. debt to EBITDA, %   0.0% -287.7% -134.2% -105.2% -136.5% -156.8% 0.0% 0.0%   Gearing %   0.0% 33.1% 5.0% 0.2% 0.3% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.5% 25.5% 74.8% 191.9% 232.8% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 1.3 2.1 3.4 3.6 3.0 0.0 0.0   Current Ratio   0.0 1.3 2.1 3.4 3.6 3.0 0.0 0.0   Cash and cash equivalent   0.0 1,520.6 1,847.8 2,481.2 2,058.2 1,635.4 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 2.3 18.1 8.1 4.0 4.3 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% 31.7% 44.0% 36.4% 33.1% 31.5% 7.4% 7.4%   Net working capital   0.0 394.6 1,104.7 1,906.3 1,539.8 1,128.0 0.0 0.0   Net working capital %   0.0% 8.1% 23.3% 25.5% 23.9% 20.9% 0.0% 0.0%   1000.0 Employee efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 2,445 2,368 2,489 2,152 1,802 0 0   Added value / employee   0 242 668 785 502 347 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 242 668 785 502 347 0 0   EBIT / employee   0 242 668 785 502 347 0 0   Net earnings / employee   0 177 508 601 380 263 0 0