Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

United Denmark 2025 Brandstrupvej 4 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 N/A 2019 N/A 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% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 2.9% 4.5% 1.7% 2.0% 7.7% 7.7%   Credit score (0-100)   0 0 58 45 72 67 32 32   Credit rating   N/A N/A BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 42.6 4.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 3,082 -1,134 2,272 3,220 0.0 0.0   EBITDA   0.0 0.0 3,082 -1,134 2,272 3,220 0.0 0.0   EBIT   0.0 0.0 28,863 -9,274 17,297 1,230 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 29,138.7 -9,926.3 19,251.3 -19.6 0.0 0.0   Net earnings   0.0 0.0 22,728.2 -7,742.5 15,006.9 -15.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 29,139 -9,926 19,251 -19.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 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 51,200 53,900 72,360 70,370 0.0 0.0   Shareholders equity total   0.0 0.0 32,768 25,026 32,033 32,017 31,977 31,977   Interest-bearing liabilities   0.0 0.0 13,769 26,040 31,169 30,343 0.0 0.0   Balance sheet total (assets)   0.0 0.0 54,438 61,154 73,792 72,694 31,977 31,977   Net Debt   0.0 0.0 10,581 20,907 30,022 28,373 -31,977 -31,977     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 3,082 -1,134 2,272 3,220 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 41.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 54,438 61,154 73,792 72,694 31,977 31,977   Balance sheet change%   0.0% 0.0% 0.0% 12.3% 20.7% -1.5% -56.0% 0.0%   Added value   0.0 0.0 28,863.0 -9,273.5 17,297.1 1,230.2 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 51,200 2,700 18,460 -1,990 -70,370 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 936.6% 817.4% 761.2% 38.2% 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 %   0.0% 0.0% 54.3% -16.0% 30.2% 1.7% 0.0% 0.0%   ROI %   0.0% 0.0% 56.6% -17.4% 32.5% 1.8% 0.0% 0.0%   ROE %   0.0% 0.0% 69.4% -26.8% 52.6% -0.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 60.2% 40.9% 43.4% 44.0% 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, %   0.0% 0.0% 343.3% -1,842.8% 1,321.1% 881.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 42.0% 104.1% 97.3% 94.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 6.3% 3.3% 3.9% 4.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 1.2 0.7 0.3 0.5 0.0 0.0   Current Ratio   0.0 0.0 1.2 0.7 0.3 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 3,188.8 5,132.9 1,147.7 1,969.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 563.5 -2,676.2 -3,073.2 -2,412.5 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 N/A 2019 N/A 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0