Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Norden Advokatfirma Advokatanpartsselskab 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   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   10.1% 9.4% 8.6% 11.0% 7.5% 4.8% 8.9% 8.9%   Credit score (0-100)   26 27 28 21 32 44 28 28   Credit rating   BB BB BB BB BB 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   190 491 1,156 3,905 16,352 26,778 0.0 0.0   EBITDA   78.5 24.1 219 199 1,933 4,590 0.0 0.0   EBIT   14.6 24.1 219 193 1,867 4,500 0.0 0.0   Pre-tax profit (PTP)   3.1 8.8 192.3 125.3 1,524.8 3,943.4 0.0 0.0   Net earnings   2.4 6.7 149.9 97.4 1,185.7 3,071.1 0.0 0.0   Pre-tax profit without non-rec. items   3.1 8.8 192 125 1,525 3,943 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   0.0 0.0 0.0 106 210 119 0.0 0.0   Shareholders equity total   127 133 283 231 1,016 4,087 3,269 3,269   Interest-bearing liabilities   0.0 0.0 0.0 0.0 790 814 0.0 0.0   Balance sheet total (assets)   4,683 3,906 4,030 7,870 20,161 20,938 3,269 3,269   Net Debt   -1,804 -912 -802 -642 -1,014 -1,279 -3,269 -3,269     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   190 491 1,156 3,905 16,352 26,778 0.0 0.0   Gross profit growth   -61.2% 157.7% 135.5% 237.8% 318.8% 63.8% -100.0% 0.0%   Employees   1 1 2 5 23 33 0 0   Employee growth %   0.0% 0.0% 100.0% 150.0% 360.0% 43.5% -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)   4,683 3,906 4,030 7,870 20,161 20,938 3,269 3,269   Balance sheet change%   120.8% -16.6% 3.2% 95.3% 156.2% 3.9% -84.4% 0.0%   Added value   78.5 24.1 219.3 199.0 1,872.8 4,589.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -128 0 0 100 37 -180 -119 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 (%)   7.7% 4.9% 19.0% 4.9% 11.4% 16.8% 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 %   0.4% 0.6% 5.6% 3.2% 13.3% 22.2% 0.0% 0.0%   ROI %   11.6% 18.7% 87.9% 41.6% 123.6% 101.6% 0.0% 0.0%   ROE %   1.9% 5.1% 72.0% 37.9% 190.2% 120.4% 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 %   2.7% 3.4% 7.0% 2.9% 5.0% 19.5% 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, %   -2,298.2% -3,781.2% -365.9% -322.9% -52.4% -27.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 77.8% 19.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 87.3% 76.1% 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   1.0 1.0 1.1 1.1 1.1 1.4 0.0 0.0   Current Ratio   1.0 1.0 1.1 1.1 1.1 1.4 0.0 0.0   Cash and cash equivalent   1,803.8 912.1 802.3 642.4 1,804.1 2,093.8 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   126.6 133.3 373.3 448.4 1,470.7 5,562.6 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   78 24 110 40 81 139 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   78 24 110 40 84 139 0 0   EBIT / employee   15 24 110 39 81 136 0 0   Net earnings / employee   2 7 75 19 52 93 0 0