Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNOR Advokat 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   5.5% 4.3% 3.8% 4.4% 3.7% 4.6% 16.5% 16.5%   Credit score (0-100)   42 49 51 45 51 45 11 11   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)  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   869 507 561 649 757 765 0.0 0.0   EBITDA   80.2 68.3 202 76.0 307 134 0.0 0.0   EBIT   21.0 11.4 139 41.7 211 39.4 0.0 0.0   Pre-tax profit (PTP)   3.1 -29.0 137.7 20.3 182.3 7.0 0.0 0.0   Net earnings   1.5 -24.4 124.2 12.2 143.0 2.1 0.0 0.0   Pre-tax profit without non-rec. items   3.1 -29.0 138 20.3 182 7.0 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   511 505 443 547 450 453 0.0 0.0   Shareholders equity total   93.6 69.3 183 195 223 176 126 126   Interest-bearing liabilities   870 815 699 1,120 493 398 0.0 0.0   Balance sheet total (assets)   1,111 954 956 22,623 17,173 8,261 126 126   Net Debt   870 815 699 -19,938 -15,685 -7,014 -126 -126     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   869 507 561 649 757 765 0.0 0.0   Gross profit growth   -27.8% -41.7% 10.8% 15.6% 16.6% 1.0% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 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)   1,111 954 956 22,623 17,173 8,261 126 126   Balance sheet change%   -82.0% -14.1% 0.1% 2,267.3% -24.1% -51.9% -98.5% 0.0%   Added value   80.2 68.3 201.7 76.0 245.1 134.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   429 -63 -124 70 -192 -93 -453 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   2.4% 2.3% 24.8% 6.4% 27.9% 5.2% 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 %   0.6% 1.1% 14.6% 0.4% 1.1% 0.3% 0.0% 0.0%   ROI %   3.1% 1.2% 15.7% 3.9% 20.2% 5.9% 0.0% 0.0%   ROE %   1.3% -29.9% 98.6% 6.4% 68.4% 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 %   8.4% 7.3% 19.1% 0.9% 1.3% 2.1% 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, %   1,085.2% 1,193.5% 346.8% -26,247.6% -5,107.4% -5,217.4% 0.0% 0.0%   Gearing %   929.4% 1,176.7% 382.9% 574.9% 220.5% 226.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 4.8% 0.2% 2.6% 3.6% 7.3% 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   0.6 0.3 0.5 1.0 1.0 1.0 0.0 0.0   Current Ratio   0.6 0.3 0.5 1.0 1.0 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 21,058.3 16,177.9 7,411.8 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   -246.9 -421.4 -311.9 -80.4 -9.7 25.0 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   40 68 202 76 245 134 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   40 68 202 76 307 134 0 0   EBIT / employee   10 11 139 42 211 39 0 0   Net earnings / employee   1 -24 124 12 143 2 0 0