Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Uniq Services 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% 1.2% 1.2%   Bankruptcy risk   9.8% 9.1% 8.2% 13.3% 10.0% 9.2% 16.0% 16.0%   Credit score (0-100)   26 28 30 16 24 26 12 12   Credit rating   BB BB BB BB 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)  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   658 466 273 -2.7 -98.9 270 0.0 0.0   EBITDA   110 145 -38.9 -214 -98.9 270 0.0 0.0   EBIT   97.5 125 -59.2 -235 -121 249 0.0 0.0   Pre-tax profit (PTP)   58.3 98.3 -69.2 -256.2 -129.7 244.1 0.0 0.0   Net earnings   46.5 71.8 -60.5 -256.2 -129.7 244.1 0.0 0.0   Pre-tax profit without non-rec. items   58.3 97.9 -69.2 -256 -130 244 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   269 249 248 226 204 183 0.0 0.0   Shareholders equity total   101 173 113 -144 -273 -29.2 -79.2 -79.2   Interest-bearing liabilities   408 397 280 229 314 329 79.2 79.2   Balance sheet total (assets)   1,112 1,205 1,067 865 506 573 0.0 0.0   Net Debt   408 397 280 229 208 156 79.2 79.2     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   658 466 273 -2.7 -98.9 270 0.0 0.0   Gross profit growth   23.3% -29.2% -41.4% 0.0% -3,555.8% 0.0% -100.0% 0.0%   Employees   0 1 0 1 0 0 0 0   Employee growth %   -100.0% 0.0% -100.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,112 1,205 1,067 865 506 573 0 0   Balance sheet change%   93.4% 8.4% -11.5% -18.9% -41.5% 13.2% -100.0% 0.0%   Added value   110.0 145.4 -38.9 -213.8 -98.9 270.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   256 -40 -21 -43 -43 -43 -183 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 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 (%)   14.8% 26.9% -21.7% 8,709.1% 122.0% 92.0% 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 %   11.6% 10.8% -5.2% -22.7% -13.4% 36.0% 0.0% 0.0%   ROI %   23.9% 22.7% -12.1% -75.8% -44.3% 77.4% 0.0% 0.0%   ROE %   59.5% 52.3% -42.4% -52.4% -18.9% 45.2% 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 %   9.1% 14.4% 10.6% -14.2% -35.1% -4.8% -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, %   371.2% 272.9% -719.8% -107.3% -210.4% 57.8% 0.0% 0.0%   Gearing %   403.3% 229.4% 248.5% -159.6% -114.7% -1,125.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.0% 6.8% 2.9% 8.1% 3.5% 1.4% 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   0.8 0.9 0.9 0.6 0.4 0.6 0.0 0.0   Current Ratio   0.8 0.9 0.9 0.6 0.4 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 105.7 172.3 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   -163.2 -55.6 -135.2 -369.6 -477.7 -211.8 -39.6 -39.6   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   0 145 0 -214 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 145 0 -214 0 0 0 0   EBIT / employee   0 125 0 -235 0 0 0 0   Net earnings / employee   0 72 0 -256 0 0 0 0