Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNISPORT SCANDINAVIA 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  2019 2019/12 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   7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6%   Bankruptcy risk   18.5% 13.8% 6.5% 6.4% 9.0% 13.7% 8.6% 8.1%   Credit score (0-100)   8 16 35 37 26 16 29 30   Credit rating   B BB BBB BBB BB BB BB BB   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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   12,620 9,355 10,672 10,943 9,610 7,439 0.0 0.0   EBITDA   -11,744 -14,141 -6,861 -6,861 -5,703 -3,818 0.0 0.0   EBIT   -13,508 -14,802 -7,037 -7,037 -5,829 -3,943 0.0 0.0   Pre-tax profit (PTP)   -13,979.6 -15,195.0 -7,735.0 -7,735.0 -6,098.0 -4,414.0 0.0 0.0   Net earnings   -13,979.6 -15,195.0 -7,735.0 -7,735.0 -6,098.0 -4,414.0 0.0 0.0   Pre-tax profit without non-rec. items   -13,980 -15,195 -7,735 -7,735 -6,098 -4,414 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   556 307 3.0 2.0 0.0 0.0 0.0 0.0   Shareholders equity total   -1,985 1,127 6,308 6,308 3,210 796 671 671   Interest-bearing liabilities   8,725 669 1,960 33.0 2,270 4,366 0.0 0.0   Balance sheet total (assets)   23,001 25,109 22,655 22,653 28,480 15,358 671 671   Net Debt   8,352 669 1,960 33.0 2,270 4,366 -660 -660     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   12,620 9,355 10,672 10,943 9,610 7,439 0.0 0.0   Gross profit growth   5.5% -25.9% 14.1% 2.5% -12.2% -22.6% -100.0% 0.0%   Employees   39 37 25 25 20 16 0 0   Employee growth %   18.2% -5.1% -32.4% 0.0% -20.0% -20.0% -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)   23,001 25,109 22,655 22,653 28,480 15,358 671 671   Balance sheet change%   -49.0% 9.2% -9.8% -0.0% 25.7% -46.1% -95.6% 0.0%   Added value   -11,744.4 -14,141.0 -6,861.0 -6,861.0 -5,653.0 -3,818.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,431 -1,279 -589 -177 -253 -250 0 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 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   -107.0% -158.2% -65.9% -64.3% -60.7% -53.0% 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 %   -34.3% -58.8% -29.0% -30.6% -22.5% -17.6% 0.0% 0.0%   ROI %   -88.1% -153.1% -75.8% -74.2% -71.9% -62.4% 0.0% 0.0%   ROE %   -41.1% -126.0% -208.1% -122.6% -128.1% -220.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -7.9% 4.5% 33.7% 27.8% 13.9% 7.1% 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, %   -71.1% -4.7% -28.6% -0.5% -39.8% -114.4% 0.0% 0.0%   Gearing %   -439.6% 59.4% 31.1% 0.5% 70.7% 548.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 9.9% 60.8% 80.2% 29.5% 16.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.7 1.1 2.0 1.4 1.6 1.8 0.0 0.0   Current Ratio   0.9 1.4 1.7 1.7 1.3 1.2 0.0 0.0   Cash and cash equivalent   373.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 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 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   -1,951.6 7,344.0 8,694.0 8,695.0 5,952.0 2,980.0 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 2019/12 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 0 0 0 0 0 0 0   Added value / employee   -301 -382 -274 -274 -283 -239 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -301 -382 -274 -274 -285 -239 0 0   EBIT / employee   -346 -400 -281 -281 -291 -246 0 0   Net earnings / employee   -358 -411 -309 -309 -305 -276 0 0