Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNIFEEDER A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 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% 0.0% 0.7% 1.5% 0.5% 5.9% 5.8%   Credit score (0-100)   0 0 0 93 76 99 39 40   Credit rating   N/A N/A N/A AA A AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 101.3 11.6 252.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 4,046 6,201 4,112 4,112 4,112   Gross profit   0.0 0.0 0.0 581 1,289 579 0.0 0.0   EBITDA   0.0 0.0 0.0 289 925 313 0.0 0.0   EBIT   0.0 0.0 0.0 289 925 313 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 301.6 964.8 501.1 0.0 0.0   Net earnings   0.0 0.0 0.0 301.2 965.9 483.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 291 950 446 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 2.9 4.0 4.1 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 765 1,724 2,205 2,125 2,125   Interest-bearing liabilities   0.0 0.0 0.0 93.1 85.3 14.8 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 1,414 2,479 2,840 2,125 2,125   Net Debt   0.0 0.0 0.0 -129 -359 -175 -1,926 -1,926     See the entire balance sheet 1.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 4,046 6,201 4,112 4,112 4,112   Net sales growth   -100.0% 0.0% 0.0% 0.0% 53.2% -33.7% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 581 1,289 579 0.0 0.0   Gross profit growth   -100.0% 0.0% 0.0% 0.0% 121.9% -55.1% -100.0% 0.0%   Employees   0 0 0 265 266 251 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.4% -5.6% -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)   0 0 0 1,414 2,479 2,840 2,125 2,125   Balance sheet change%   -100.0% 0.0% 0.0% 0.0% 75.3% 14.6% -25.2% 0.0%   Added value   0.0 0.0 0.0 289.3 924.6 313.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 7.1% 14.9% 7.6% 0.0% 0.0%   Investments   -353 0 0 251 -22 -26 -4 0   Net sales trend   -1.0 0.0 0.0 0.0 1.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 7.1% 14.9% 7.6% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 7.1% 14.9% 7.6% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 49.8% 71.7% 54.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 7.4% 15.6% 11.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 7.4% 15.6% 11.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 7.2% 15.3% 10.8% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 20.5% 49.6% 16.7% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 33.7% 71.7% 21.9% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 39.4% 77.6% 24.6% 0.0% 0.0%   1.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 54.1% 69.5% 77.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 16.0% 11.8% 15.3% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 10.5% 4.6% 10.7% -46.8% -46.8%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -44.6% -38.9% -55.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 12.2% 5.0% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% -1.6% 17.7% -2.8% 0.0% 0.0%   1.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 1.5 2.8 3.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.7 2.9 3.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 222.0 444.7 189.4 0.0 0.0   1.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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 54.6 36.8 37.7 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% 26.4% 34.0% 59.7% 46.8% 46.8%   Net working capital   0.0 0.0 0.0 422.9 1,377.9 1,826.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 10.5% 22.2% 44.4% 0.0% 0.0%   1.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 15 23 16 0 0   Added value / employee   0 0 0 1 3 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 1 3 1 0 0   EBIT / employee   0 0 0 1 3 1 0 0   Net earnings / employee   0 0 0 1 4 2 0 0