Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Uniscale Denmark 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% 1.2% 1.2%   Bankruptcy risk   6.5% 11.6% 2.6% 2.5% 6.5% 2.6% 15.6% 15.6%   Credit score (0-100)   38 22 61 60 36 61 12 12   Credit rating   BBB BB 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)  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   8,094 9,127 11,049 15,530 27,116 29,369 0.0 0.0   EBITDA   434 -219 2,525 2,009 1,754 5,630 0.0 0.0   EBIT   -1,859 -2,649 37.2 -671 -2,807 2,955 0.0 0.0   Pre-tax profit (PTP)   -2,121.3 -3,323.1 75.9 -1,783.5 -5,332.2 174.7 0.0 0.0   Net earnings   -2,121.3 -3,323.1 75.9 -1,783.5 -5,332.2 174.7 0.0 0.0   Pre-tax profit without non-rec. items   -2,121 -3,323 75.9 -1,783 -5,332 175 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   9,510 7,281 5,709 12,395 9,905 7,231 0.0 0.0   Shareholders equity total   -3,632 -6,955 -6,879 -8,662 -13,995 -13,820 -13,900 -13,900   Interest-bearing liabilities   13,597 14,232 14,189 25,400 28,038 30,659 13,900 13,900   Balance sheet total (assets)   10,587 8,361 9,236 19,419 17,107 18,543 0.0 0.0   Net Debt   13,239 13,916 13,915 25,064 28,022 30,498 13,900 13,900     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   8,094 9,127 11,049 15,530 27,116 29,369 0.0 0.0   Gross profit growth   0.0% 12.8% 21.1% 40.6% 74.6% 8.3% -100.0% 0.0%   Employees   16 18 13 30 36 26 0 0   Employee growth %   0.0% 12.5% -27.8% 130.8% 20.0% -27.8% -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)   10,587 8,361 9,236 19,419 17,107 18,543 0 0   Balance sheet change%   0.0% -21.0% 10.5% 110.2% -11.9% 8.4% -100.0% 0.0%   Added value   433.5 -219.3 2,524.7 2,009.2 -126.5 5,630.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   7,218 -4,659 -4,059 4,006 -7,051 -5,349 -7,231 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 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 (%)   -23.0% -29.0% 0.3% -4.3% -10.4% 10.1% 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 %   -10.5% -17.9% 4.8% -3.0% -9.5% 9.3% 0.0% 0.0%   ROI %   -11.0% -19.0% 5.3% -3.4% -10.5% 10.1% 0.0% 0.0%   ROE %   -20.0% -35.1% 0.9% -12.4% -29.2% 1.0% 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 %   -25.5% -45.4% -42.7% -30.8% -45.0% -42.7% -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, %   3,053.8% -6,345.6% 551.1% 1,247.5% 1,597.4% 541.7% 0.0% 0.0%   Gearing %   -374.4% -204.6% -206.3% -293.2% -200.4% -221.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.3% 4.8% 4.8% 5.6% 9.5% 9.5% 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   0.1 0.1 0.2 0.3 0.2 0.3 0.0 0.0   Current Ratio   0.1 0.1 0.2 0.3 0.2 0.3 0.0 0.0   Cash and cash equivalent   358.3 316.2 274.6 335.1 15.9 161.2 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   -13,141.9 -14,235.6 -12,588.0 -21,057.6 -25,405.6 -22,640.0 -6,949.9 -6,949.9   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   27 -12 194 67 -4 217 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   27 -12 194 67 49 217 0 0   EBIT / employee   -116 -147 3 -22 -78 114 0 0   Net earnings / employee   -133 -185 6 -59 -148 7 0 0