Unique Human Capital A/S
CVR number: 31502705
Jægersborg Alle 4, 2920 Charlottenlund
mail@uhc.dk
tel: 70206704
www.uhc.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 22 871.00 | 15 501.41 | 17 721.96 | 23 715.32 | 24 411.65 |
| Employee benefit expenses | -20 259.63 | -18 016.79 | -15 632.03 | -19 314.44 | -20 543.00 |
| Other operating expenses | - 182.38 | ||||
| Total depreciation | - 893.25 | - 979.35 | -1 053.05 | -1 019.74 | - 999.16 |
| EBIT | 1 535.74 | -3 494.74 | 1 036.88 | 3 381.14 | 2 869.49 |
| Other financial income | 44.98 | 18.51 | 9.97 | 19.72 | |
| Other financial expenses | - 147.09 | - 132.89 | -96.63 | - 129.31 | - 118.92 |
| Net income from associates (fin.) | -58.79 | - 258.66 | -3.16 | ||
| Pre-tax profit | 1 433.64 | -3 627.63 | 899.98 | 3 003.14 | 2 767.13 |
| Income taxes | - 327.24 | 781.31 | - 222.01 | - 730.60 | - 644.04 |
| Net earnings | 1 106.39 | -2 846.32 | 677.97 | 2 272.54 | 2 123.09 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 4 294.84 | 3 575.26 | 2 855.68 | 2 136.10 | 1 416.51 |
| Intangible assets total | 4 294.84 | 3 575.26 | 2 855.68 | 2 136.10 | 1 416.51 |
| Buildings | 194.05 | 356.59 | 347.97 | 271.09 | 196.70 |
| Machinery and equipment | 341.96 | 366.05 | 341.86 | 280.65 | 245.67 |
| Other tangible assets | -0.00 | -0.00 | |||
| Tangible assets total | 536.01 | 722.64 | 689.83 | 551.75 | 442.36 |
| Holdings in group member companies | 41.21 | 9.39 | |||
| Other non-current investments | -0.00 | ||||
| Other receivables | 0.00 | 0.00 | 142.55 | 142.55 | |
| Investments total | 0.00 | 41.21 | 142.55 | 151.94 | |
| Non-current other receivables | 543.59 | 337.36 | 137.54 | ||
| Long term receivables total | 543.59 | 337.36 | 137.54 | ||
| Inventories total | |||||
| Current trade debtors | 3 425.70 | 2 494.50 | 2 952.22 | 4 005.69 | 4 305.36 |
| Current amounts owed by group member comp. | 1 080.27 | 45.51 | 227.00 | 62.50 | |
| Prepayments and accrued income | 762.53 | 404.84 | 260.69 | 462.15 | 410.60 |
| Current other receivables | 5 309.14 | 2 483.68 | 2 569.51 | 2 445.26 | 3 232.69 |
| Current deferred tax assets | 65.00 | 252.99 | |||
| Short term receivables total | 10 642.64 | 5 636.00 | 5 827.93 | 7 140.10 | 8 011.15 |
| Other current investments | 40.26 | 31.78 | 49.30 | 55.97 | 72.20 |
| Cash and bank deposits | 124.58 | 49.65 | 48.51 | 433.16 | |
| Cash and cash equivalents | 164.84 | 81.43 | 97.82 | 55.97 | 505.37 |
| Balance sheet total (assets) | 16 181.92 | 10 352.69 | 9 650.01 | 10 026.46 | 10 527.34 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 563.00 | 563.00 | 563.00 | 563.00 | 563.00 |
| Shares repurchased | 600.00 | 2 200.00 | 2 050.00 | ||
| Retained earnings | 2 791.02 | 2 879.02 | - 567.30 | -2 089.33 | -1 866.79 |
| Profit of the financial year | 1 106.39 | -2 846.32 | 677.97 | 2 272.54 | 2 123.09 |
| Shareholders equity total | 4 460.41 | 595.69 | 1 273.67 | 2 946.21 | 2 869.29 |
| Provisions | 1 416.00 | 887.68 | 789.59 | 1 199.77 | 1 087.19 |
| Non-current loans from credit institutions | 2 045.00 | 1 400.00 | 755.00 | ||
| Non-current other liabilities | 131.47 | 1 075.14 | 948.24 | ||
| Non-current deferred tax liabilities | 979.87 | 1 014.17 | |||
| Non-current liabilities total | 2 176.47 | 2 475.14 | 1 703.24 | 979.87 | 1 014.17 |
| Current loans from credit institutions | 2 492.73 | 2 522.41 | 2 122.19 | 2 176.05 | 72.04 |
| Current trade creditors | 972.52 | 715.94 | 552.72 | 285.32 | 398.56 |
| Current owed to group member | 371.95 | 540.98 | 446.01 | 936.10 | |
| Short-term deferred tax liabilities | 464.11 | 319.87 | 319.70 | 756.44 | |
| Other non-interest bearing current liabilities | 4 199.68 | 2 783.88 | 2 347.75 | 1 673.54 | 3 341.91 |
| Accruals and deferred income | 51.65 | ||||
| Current liabilities total | 8 129.04 | 6 394.18 | 5 883.51 | 4 900.62 | 5 556.69 |
| Balance sheet total (liabilities) | 16 181.92 | 10 352.69 | 9 650.01 | 10 026.46 | 10 527.34 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.