Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Salon Unik 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 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   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   10.5% 9.2% 10.9% 8.9% 7.8% 11.7% 17.8% 17.5%   Credit score (0-100)   25 28 22 26 30 19 8 9   Credit rating   BB BB BB BB BB BB B B   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 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   780 574 278 379 466 352 0.0 0.0   EBITDA   107 45.6 -5.9 96.0 31.5 -58.9 0.0 0.0   EBIT   102 40.6 -15.9 96.0 31.5 -58.9 0.0 0.0   Pre-tax profit (PTP)   101.3 38.0 -19.6 90.4 30.4 -58.4 0.0 0.0   Net earnings   79.0 28.2 -13.3 70.3 23.6 -58.4 0.0 0.0   Pre-tax profit without non-rec. items   101 38.0 -19.6 90.4 30.4 -58.4 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   15.0 10.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   129 157 144 214 244 67.7 17.7 17.7   Interest-bearing liabilities   17.9 5.0 3.5 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   291 305 238 304 328 175 17.7 17.7   Net Debt   -208 -267 -147 -272 -265 -111 -17.7 -17.7     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   780 574 278 379 466 352 0.0 0.0   Gross profit growth   0.0% -26.4% -51.7% 36.7% 22.9% -24.5% -100.0% 0.0%   Employees   0 0 0 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)   291 305 238 304 328 175 18 18   Balance sheet change%   0.0% 4.9% -22.0% 27.8% 7.8% -46.7% -89.9% 0.0%   Added value   106.9 45.6 -5.9 96.0 31.5 -58.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10 -10 -20 0 0 0 0 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 1.0 2.0 -1.0 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 (%)   13.1% 7.1% -5.7% 25.3% 6.8% -16.7% 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 %   35.1% 13.6% -5.9% 35.4% 10.0% -23.2% 0.0% 0.0%   ROI %   69.3% 26.2% -10.3% 53.1% 13.7% -37.4% 0.0% 0.0%   ROE %   61.2% 19.7% -8.9% 39.3% 10.3% -37.5% 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 %   44.4% 51.6% 60.5% 70.5% 74.4% 38.7% 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, %   -195.0% -586.0% 2,497.1% -283.5% -842.1% 188.8% 0.0% 0.0%   Gearing %   13.9% 3.2% 2.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.3% 22.2% 86.9% 316.0% 0.0% 0.0% 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   1.4 1.8 2.3 3.2 3.2 1.1 0.0 0.0   Current Ratio   1.7 2.0 2.5 3.4 3.9 1.6 0.0 0.0   Cash and cash equivalent   226.3 271.9 150.5 272.1 265.1 111.2 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   114.0 147.3 143.9 214.2 243.9 67.7 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   0 0 0 96 31 -59 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 96 31 -59 0 0   EBIT / employee   0 0 0 96 31 -59 0 0   Net earnings / employee   0 0 0 70 24 -58 0 0