Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNIQUE GARN ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0%   Bankruptcy risk   10.7% 12.2% 9.6% 10.3% 11.6% 12.2% 18.4% 18.1%   Credit score (0-100)   24 21 25 22 20 18 8 8   Credit rating   BB BB BB BB BB BB B B   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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   152 202 304 289 318 374 374 374   Gross profit   10.5 51.2 44.5 52.5 110 102 0.0 0.0   EBITDA   10.5 51.2 44.5 52.5 80.0 7.3 0.0 0.0   EBIT   10.5 51.2 44.5 52.5 80.0 7.3 0.0 0.0   Pre-tax profit (PTP)   10.4 51.2 44.2 52.4 80.0 6.9 0.0 0.0   Net earnings   8.1 39.9 35.0 40.9 80.0 6.9 0.0 0.0   Pre-tax profit without non-rec. items   10.4 51.2 44.2 52.4 80.0 6.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   131 171 206 247 309 325 6.9 6.9   Interest-bearing liabilities   121 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   283 324 340 346 390 392 6.9 6.9   Net Debt   119 -25.2 -37.2 -7.7 -13.8 -14.5 -6.9 -6.9     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   152 202 304 289 318 374 374 374   Net sales growth   -0.5% 32.3% 50.8% -4.8% 9.9% 17.6% 0.0% 0.0%   Gross profit   10.5 51.2 44.5 52.5 110 102 0.0 0.0   Gross profit growth   -72.1% 386.0% -13.0% 17.9% 109.5% -7.7% -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 -30.0 -91.3 0.0 0.0   Balance sheet total (assets)   283 324 340 346 390 392 7 7   Balance sheet change%   4.8% 14.5% 4.9% 1.8% 12.5% 0.7% -98.2% 0.0%   Added value   10.5 51.2 44.5 52.5 110.0 98.6 0.0 0.0   Added value %   6.9% 25.4% 14.7% 18.2% 34.6% 26.4% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 1.0 2.0 -1.0 1.0 2.0 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A EBITDA %   6.9% 25.4% 14.7% 18.2% 25.2% 1.9% 0.0% 0.0%   EBIT %   6.9% 25.4% 14.7% 18.2% 25.2% 1.9% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 72.7% 7.2% 0.0% 0.0%   Net Earnings %   5.3% 19.8% 11.5% 14.1% 25.2% 1.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   5.3% 19.8% 11.5% 14.1% 25.2% 1.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   6.8% 25.4% 14.5% 18.1% 25.2% 1.9% 0.0% 0.0%   ROA %   3.8% 16.9% 13.4% 15.3% 21.8% 1.9% 0.0% 0.0%   ROI %   4.2% 24.2% 23.6% 23.2% 28.8% 2.3% 0.0% 0.0%   ROE %   6.4% 26.4% 18.6% 18.0% 28.8% 2.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   46.4% 52.8% 60.6% 71.4% 79.4% 82.9% 100.0% 100.0%   Relative indebtedness %   99.7% 75.9% 44.1% 34.3% 25.2% 17.9% 0.0% 0.0%   Relative net indebtedness %   98.2% 63.4% 31.9% 31.6% 20.9% 14.0% -1.9% -1.9%   Net int. bear. debt to EBITDA, %   1,127.2% -49.2% -83.5% -14.7% -17.2% -198.7% 0.0% 0.0%   Gearing %   92.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.0 0.2 0.3 0.1 0.3 0.3 0.0 0.0   Current Ratio   2.0 2.3 3.0 4.4 7.2 7.3 0.0 0.0   Cash and cash equivalent   2.2 25.2 37.2 7.7 13.8 14.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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)   54.1 65.3 51.6 85.9 70.4 51.8 0.0 0.0   Current assets / Net sales %   185.9% 160.8% 111.9% 119.6% 122.5% 104.9% 1.9% 1.9%   Net working capital   138.1 185.7 227.5 267.1 335.5 338.6 0.0 0.0   Net working capital %   90.7% 92.1% 74.9% 92.3% 105.5% 90.5% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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