Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNIKA HUSE 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   17.3% 16.7% 1.8% 2.1% 1.4% 2.6% 6.5% 6.5%   Credit score (0-100)   10 11 72 66 77 60 37 37   Credit rating   BB BB A A A BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 12.4 1.0 99.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -96.6 343 1,364 1,568 1,718 2,043 0.0 0.0   EBITDA   -523 -130 931 1,164 1,034 1,498 0.0 0.0   EBIT   -523 -130 9,134 881 124 668 0.0 0.0   Pre-tax profit (PTP)   -512.1 -290.8 8,515.9 10.1 1,945.0 -850.4 0.0 0.0   Net earnings   -425.7 -202.3 6,641.6 7.1 1,515.8 -663.9 0.0 0.0   Pre-tax profit without non-rec. items   -512 -291 8,516 10.1 1,945 -850 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 45,300 45,740 44,830 44,000 0.0 0.0   Shareholders equity total   8,574 8,198 14,442 13,449 14,964 10,301 9,801 9,801   Interest-bearing liabilities   0.0 26,803 33,148 31,336 30,166 31,676 0.0 0.0   Balance sheet total (assets)   9,644 36,949 51,357 48,556 49,566 45,800 9,801 9,801   Net Debt   -2,661 26,019 33,008 30,586 29,764 31,276 -9,801 -9,801     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -96.6 343 1,364 1,568 1,718 2,043 0.0 0.0   Gross profit growth   0.0% 0.0% 298.3% 14.9% 9.6% 18.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   9,644 36,949 51,357 48,556 49,566 45,800 9,801 9,801   Balance sheet change%   -18.9% 283.1% 39.0% -5.5% 2.1% -7.6% -78.6% 0.0%   Added value   -523.2 -129.8 9,134.4 880.6 124.0 667.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 45,300 440 -910 -830 -44,000 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 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   541.4% -37.9% 669.5% 56.2% 7.2% 32.7% 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 %   -4.8% -0.6% 20.7% 1.8% 6.2% 1.6% 0.0% 0.0%   ROI %   -4.9% -0.6% 21.2% 1.8% 6.4% 1.7% 0.0% 0.0%   ROE %   -4.6% -2.4% 58.7% 0.1% 10.7% -5.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   88.9% 22.2% 28.2% 27.7% 30.2% 22.5% 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, %   508.7% -20,038.8% 3,546.6% 2,627.9% 2,878.6% 2,088.3% 0.0% 0.0%   Gearing %   0.0% 327.0% 229.5% 233.0% 201.6% 307.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   118.3% 1.2% 2.1% 2.7% 3.6% 5.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   31.4 1.0 0.0 0.2 4.1 0.6 0.0 0.0   Current Ratio   104.7 39.5 1.5 0.7 4.1 0.6 0.0 0.0   Cash and cash equivalent   2,661.4 784.9 139.8 750.3 401.9 399.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   9,551.6 36,014.0 2,065.1 -1,244.7 3,546.2 -990.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -523 -130 9,134 881 124 668 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -523 -130 931 1,164 1,034 1,498 0 0   EBIT / employee   -523 -130 9,134 881 124 668 0 0   Net earnings / employee   -426 -202 6,642 7 1,516 -664 0 0