Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNI-EL 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  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% 1.5% 1.5%   Bankruptcy risk   0.9% 1.7% 1.5% 1.1% 0.6% 0.5% 8.4% 8.4%   Credit score (0-100)   91 75 76 84 97 98 29 29   Credit rating   A A A A AA AA BB BB   Credit limit (kDKK)   369.2 3.9 16.8 314.5 1,439.3 1,996.4 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   4,622 4,649 5,157 7,782 12,415 14,941 0.0 0.0   EBITDA   1,363 1,652 1,721 3,436 6,566 7,451 0.0 0.0   EBIT   1,363 1,652 1,721 3,436 6,566 7,451 0.0 0.0   Pre-tax profit (PTP)   1,314.6 1,598.2 1,665.2 3,414.5 6,596.5 7,568.6 0.0 0.0   Net earnings   1,017.4 1,232.8 1,291.0 2,656.5 5,131.0 5,888.4 0.0 0.0   Pre-tax profit without non-rec. items   1,315 1,598 1,665 3,415 6,596 7,569 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   392 900 734 923 750 455 0.0 0.0   Shareholders equity total   3,361 1,794 3,085 4,441 9,572 13,661 10,161 10,161   Interest-bearing liabilities   1,309 4,137 2,125 5,004 1,573 0.7 0.0 0.0   Balance sheet total (assets)   7,286 8,824 11,297 14,831 20,326 20,979 10,161 10,161   Net Debt   1,306 4,136 664 4,980 1,572 -1,004 -10,161 -10,161     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   4,622 4,649 5,157 7,782 12,415 14,941 0.0 0.0   Gross profit growth   14.4% 0.6% 10.9% 50.9% 59.5% 20.3% -100.0% 0.0%   Employees   0 0 0 0 41 42 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 2.4% -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)   7,286 8,824 11,297 14,831 20,326 20,979 10,161 10,161   Balance sheet change%   -7.1% 21.1% 28.0% 31.3% 37.0% 3.2% -51.6% 0.0%   Added value   1,363.5 1,652.3 1,721.2 3,435.9 6,566.4 7,451.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -540 444 -165 189 -173 -295 -455 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  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 (%)   29.5% 35.5% 33.4% 44.1% 52.9% 49.9% 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 %   18.0% 20.5% 17.2% 26.5% 37.9% 36.7% 0.0% 0.0%   ROI %   29.0% 31.0% 31.0% 46.9% 64.4% 61.2% 0.0% 0.0%   ROE %   30.8% 47.8% 52.9% 70.6% 73.2% 50.7% 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 %   46.1% 20.3% 27.3% 29.9% 48.0% 66.4% 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, %   95.8% 250.3% 38.6% 144.9% 23.9% -13.5% 0.0% 0.0%   Gearing %   38.9% 230.6% 68.9% 112.7% 16.4% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 2.0% 2.2% 1.4% 1.9% 2.2% 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   0.7 0.6 0.8 0.5 0.8 1.6 0.0 0.0   Current Ratio   1.8 1.1 1.3 1.1 1.6 2.5 0.0 0.0   Cash and cash equivalent   2.8 1.1 1,461.8 24.3 1.0 1,004.6 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   2,936.9 937.9 2,378.5 1,281.3 6,691.9 11,142.9 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  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 0 0 0 160 177 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 160 177 0 0   EBIT / employee   0 0 0 0 160 177 0 0   Net earnings / employee   0 0 0 0 125 140 0 0