Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNIQUEPIXELS 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% 3.1% 3.1%   Bankruptcy risk   3.2% 3.5% 2.5% 2.5% 2.3% 2.0% 12.0% 11.7%   Credit score (0-100)   57 54 62 61 64 67 20 20   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.2 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   1,071 1,002 1,058 1,033 1,217 1,054 0.0 0.0   EBITDA   343 222 437 327 480 272 0.0 0.0   EBIT   334 193 402 240 395 164 0.0 0.0   Pre-tax profit (PTP)   336.0 191.3 398.9 229.0 385.4 160.8 0.0 0.0   Net earnings   257.2 145.9 303.8 169.6 307.2 117.9 0.0 0.0   Pre-tax profit without non-rec. items   336 191 399 229 385 161 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   261 263 637 550 514 405 0.0 0.0   Shareholders equity total   382 378 532 389 639 698 511 511   Interest-bearing liabilities   20.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   668 610 880 849 972 1,025 511 511   Net Debt   -352 -241 -143 -180 -333 -477 -511 -511     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   1,071 1,002 1,058 1,033 1,217 1,054 0.0 0.0   Gross profit growth   26.0% -6.4% 5.6% -2.3% 17.8% -13.4% -100.0% 0.0%   Employees   2 2 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% 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)   668 610 880 849 972 1,025 511 511   Balance sheet change%   49.8% -8.7% 44.3% -3.5% 14.4% 5.5% -50.1% 0.0%   Added value   343.3 222.5 437.0 327.3 482.3 272.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   244 -27 339 -175 -122 -217 -405 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 (%)   31.2% 19.2% 37.9% 23.2% 32.5% 15.5% 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 %   60.4% 30.2% 54.0% 27.7% 43.4% 16.4% 0.0% 0.0%   ROI %   109.4% 47.6% 82.8% 47.4% 68.5% 22.2% 0.0% 0.0%   ROE %   88.3% 38.4% 66.7% 36.8% 59.7% 17.6% 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 %   57.3% 62.0% 60.5% 45.8% 65.8% 68.1% 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, %   -102.6% -108.1% -32.6% -55.0% -69.4% -175.4% 0.0% 0.0%   Gearing %   5.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 16.3% 0.0% 0.0% 0.0% 0.0% 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   1.5 1.6 0.8 0.7 1.8 2.3 0.0 0.0   Current Ratio   1.5 1.6 0.8 0.7 1.8 2.3 0.0 0.0   Cash and cash equivalent   372.4 240.6 142.5 180.1 333.3 477.3 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   128.2 133.8 -62.4 -112.6 202.0 354.8 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   172 111 218 164 482 272 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   172 111 218 164 480 272 0 0   EBIT / employee   167 96 201 120 395 164 0 0   Net earnings / employee   129 73 152 85 307 118 0 0