Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

UNKODER MEDIA SERVICES 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.8% 2.8% 2.8% 2.8% 2.8% 2.8% 2.8% 2.8%   Bankruptcy risk   9.6% 14.1% 10.1% 11.8% 15.6% 15.4% 11.7% 11.7%   Credit score (0-100)   27 15 23 19 11 13 20 20   Credit rating   BB BB BB BB BB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   73.3 0.8 19.5 56.3 65.1 135 0.0 0.0   EBITDA   73.3 0.8 19.5 56.3 65.1 135 0.0 0.0   EBIT   68.8 -11.7 9.3 48.4 65.1 135 0.0 0.0   Pre-tax profit (PTP)   57.9 -24.3 2.7 42.3 47.2 98.4 0.0 0.0   Net earnings   44.6 -25.1 2.7 35.7 39.6 75.3 0.0 0.0   Pre-tax profit without non-rec. items   57.9 -24.3 2.7 42.3 47.2 98.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   30.5 18.1 7.9 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   400 375 378 413 453 528 448 448   Interest-bearing liabilities   192 211 101 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   825 820 880 674 657 778 448 448   Net Debt   192 211 101 -0.4 -0.8 -12.7 -448 -448     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   73.3 0.8 19.5 56.3 65.1 135 0.0 0.0   Gross profit growth   -57.1% -99.0% 2,452.0% 189.0% 15.5% 107.7% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   825 820 880 674 657 778 448 448   Balance sheet change%   -2.1% -0.5% 7.3% -23.5% -2.6% 18.4% -42.3% 0.0%   Added value   73.3 0.8 19.5 56.3 73.0 135.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   15 -25 -20 -16 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   93.9% -1,525.7% 47.8% 85.9% 100.0% 100.0% 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 %   8.3% -1.4% 1.1% 6.2% 9.8% 18.8% 0.0% 0.0%   ROI %   14.5% -2.0% 1.8% 10.9% 15.0% 27.5% 0.0% 0.0%   ROE %   11.8% -6.5% 0.7% 9.0% 9.1% 15.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   48.5% 45.7% 42.9% 61.3% 69.0% 67.9% 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, %   262.4% 27,552.7% 516.5% -0.7% -1.2% -9.4% 0.0% 0.0%   Gearing %   48.1% 56.1% 26.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.3% 6.3% 4.3% 12.1% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.9 1.8 1.7 2.6 3.2 3.1 0.0 0.0   Current Ratio   1.9 1.8 1.7 2.6 3.2 3.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.4 0.8 12.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   369.6 356.9 369.8 413.4 453.1 528.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   73 1 19 56 73 135 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   73 1 19 56 65 135 0 0   EBIT / employee   69 -12 9 48 65 135 0 0   Net earnings / employee   45 -25 3 36 40 75 0 0