Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Unik Byg & El-teknik 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% 2.0% 2.0%   Bankruptcy risk   7.8% 4.7% 5.6% 7.2% 2.3% 1.7% 10.0% 9.8%   Credit score (0-100)   33 47 41 32 64 72 24 25   Credit rating   BB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 3.4 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   560 1,269 1,104 649 3,983 3,708 0.0 0.0   EBITDA   280 543 -179 90.2 1,051 819 0.0 0.0   EBIT   280 472 -190 -66.8 889 807 0.0 0.0   Pre-tax profit (PTP)   279.7 469.8 -194.8 -74.2 882.5 804.7 0.0 0.0   Net earnings   217.4 348.7 -156.8 -96.9 674.3 614.5 0.0 0.0   Pre-tax profit without non-rec. items   280 470 -195 -74.2 883 805 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   0.0 0.0 48.8 36.9 24.9 12.9 0.0 0.0   Shareholders equity total   217 515 358 261 796 1,410 1,360 1,360   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   338 894 727 373 1,854 2,273 1,360 1,360   Net Debt   -180 -703 -360 -239 -1,333 -894 -1,360 -1,360     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   560 1,269 1,104 649 3,983 3,708 0.0 0.0   Gross profit growth   0.0% 126.7% -13.0% -41.2% 513.8% -6.9% -100.0% 0.0%   Employees   1 2 5 3 6 6 0 0   Employee growth %   0.0% 100.0% 150.0% -40.0% 100.0% 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)   338 894 727 373 1,854 2,273 1,360 1,360   Balance sheet change%   0.0% 164.4% -18.6% -48.7% 396.9% 22.6% -40.2% 0.0%   Added value   279.7 543.1 -178.8 90.2 1,046.0 819.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -71 38 -169 -174 -24 -13 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 1.0 2.0 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 (%)   50.0% 37.2% -17.2% -10.3% 22.3% 21.8% 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 %   82.7% 76.6% -23.4% -12.1% 79.8% 39.3% 0.0% 0.0%   ROI %   128.6% 128.9% -43.5% -21.6% 168.2% 73.5% 0.0% 0.0%   ROE %   100.0% 95.2% -35.9% -31.3% 127.6% 55.7% 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 %   64.3% 57.6% 49.2% 70.0% 42.9% 62.0% 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, %   -64.5% -129.4% 201.6% -265.5% -126.8% -109.2% 0.0% 0.0%   Gearing %   0.0% 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 %   0.0% 0.0% 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   2.8 2.4 1.8 3.0 1.7 2.6 0.0 0.0   Current Ratio   2.8 2.4 1.8 3.0 1.7 2.6 0.0 0.0   Cash and cash equivalent   180.4 702.8 360.5 239.5 1,333.2 894.4 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   217.4 515.1 309.5 224.5 770.7 1,397.2 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   280 272 -36 30 174 137 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   280 272 -36 30 175 137 0 0   EBIT / employee   280 236 -38 -22 148 135 0 0   Net earnings / employee   217 174 -31 -32 112 102 0 0