Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNITY IPR ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A Bankruptcy risk for industry   1.5% 1.8% 1.8% 1.8% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 4.2% 10.6% 2.3% 2.3%   Credit score (0-100)   0 0 0 0 51 25 66 66   Credit rating   N/A N/A N/A N/A BBB BB BBB BBB   Credit limit (mDKK)   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 1.0 Income statement (mDKK)  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A Net sales   0 0 0 0 738 1,111 1,111 1,111   Gross profit   0.0 0.0 0.0 0.0 -55.5 -214 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 -319 -577 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 -328 -602 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 -323.9 -619.8 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 -346.6 -618.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 -324 -620 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A Tangible assets total   0.0 0.0 0.0 0.0 57.1 74.5 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 256 -3.4 -3.6 -3.6   Interest-bearing liabilities   0.0 0.0 0.0 0.0 111 327 175 175   Balance sheet total (assets)   0.0 0.0 0.0 0.0 653 750 171 171   Net Debt   0.0 0.0 0.0 0.0 -122 81.8 175 175     See the entire balance sheet 1.0 Volume  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A Net sales   0 0 0 0 738 1,111 1,111 1,111   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 50.6% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 -55.5 -214 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -286.0% 0.0% 0.0%   Employees   0 0 0 0 427 579 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 35.6% -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 0 0 0 653 750 171 171   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 14.9% -77.2% 0.0%   Added value   0.0 0.0 0.0 0.0 -327.8 -576.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% -44.4% -51.9% 0.0% 0.0%   Investments   0 0 0 0 58 154 -74 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   1.0 Profitability  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% -43.3% -51.9% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -44.4% -54.2% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 591.2% 281.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -47.0% -55.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% -45.8% -53.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -43.9% -55.8% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% -48.9% -84.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% -87.1% -171.5% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% -135.4% -123.0% 0.0% 0.0%   1.0 Solidity  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 39.2% -0.5% -2.0% -2.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 53.8% 67.9% 15.7% 15.7%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 22.3% 45.8% 15.7% 15.7%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 38.1% -14.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 43.4% -9,566.1% -4,909.3% -4,909.3%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 7.6% 11.1% 0.0% 0.0%   1.0 Liquidity  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.4 0.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.4 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 232.9 245.3 0.0 0.0   1.0 Capital use efficiency  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 54.1 73.9 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 18.8 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 77.8% 44.4% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 0.0 176.8 -260.9 -87.4 -87.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 23.9% -23.5% -7.9% -7.9%   1.0 Employee efficiency  2012 N/A 2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018e N/A 2019e N/A Net sales / employee   0 0 0 0 2 2 0 0   Added value / employee   0 0 0 0 -1 -1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -1 -1 0 0   EBIT / employee   0 0 0 0 -1 -1 0 0   Net earnings / employee   0 0 0 0 -1 -1 0 0