Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UnoBak V-Tech 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   2.9% 2.9% 2.7% 2.6% 2.4% 2.4% 9.6% 9.6%   Credit score (0-100)   59 58 58 60 62 64 26 26   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,105 2,208 2,314 1,817 2,101 2,245 0.0 0.0   EBITDA   530 384 407 286 419 485 0.0 0.0   EBIT   518 368 390 282 415 481 0.0 0.0   Pre-tax profit (PTP)   498.7 356.2 379.9 280.1 390.9 471.6 0.0 0.0   Net earnings   386.0 270.6 290.7 216.6 300.3 356.1 0.0 0.0   Pre-tax profit without non-rec. items   499 356 380 280 391 472 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   253 257 240 8.1 4.0 0.0 0.0 0.0   Shareholders equity total   1,269 1,429 1,606 1,709 1,891 2,125 1,865 1,865   Interest-bearing liabilities   96.0 63.9 20.6 266 270 369 0.0 0.0   Balance sheet total (assets)   2,364 2,954 2,457 2,803 3,023 3,148 1,865 1,865   Net Debt   -487 -783 -589 -822 -1,146 -1,478 -1,865 -1,865     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,105 2,208 2,314 1,817 2,101 2,245 0.0 0.0   Gross profit growth   4.4% 4.9% 4.8% -21.5% 15.6% 6.9% -100.0% 0.0%   Employees   3 2 2 2 2 2 0 0   Employee growth %   0.0% -33.3% 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)   2,364 2,954 2,457 2,803 3,023 3,148 1,865 1,865   Balance sheet change%   28.2% 25.0% -16.8% 14.1% 7.8% 4.2% -40.8% 0.0%   Added value   530.0 384.4 407.3 285.9 419.3 485.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   214 -14 -34 -236 -8 -8 0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   24.6% 16.6% 16.9% 15.5% 19.8% 21.4% 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 %   24.6% 13.9% 14.5% 11.2% 14.4% 16.9% 0.0% 0.0%   ROI %   43.7% 25.5% 24.7% 16.2% 20.3% 22.4% 0.0% 0.0%   ROE %   34.2% 20.1% 19.2% 13.1% 16.7% 17.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   53.7% 48.4% 65.4% 60.9% 62.6% 67.5% 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, %   -91.8% -203.7% -144.6% -287.4% -273.4% -304.5% 0.0% 0.0%   Gearing %   7.6% 4.5% 1.3% 15.6% 14.3% 17.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   38.8% 15.2% 27.7% 9.6% 10.5% 15.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.4 1.2 1.8 1.6 1.8 2.4 0.0 0.0   Current Ratio   1.9 1.8 2.7 2.5 2.6 3.0 0.0 0.0   Cash and cash equivalent   582.6 846.9 609.6 1,087.7 1,416.0 1,846.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,011.9 1,209.6 1,357.4 1,661.3 1,835.2 2,073.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   177 192 204 143 210 243 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   177 192 204 143 210 243 0 0   EBIT / employee   173 184 195 141 208 241 0 0   Net earnings / employee   129 135 145 108 150 178 0 0