Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Advokathuset August Jørgensen I/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2%   Bankruptcy risk   2.0% 1.5% 1.4% 1.4% 1.4% 1.3% 10.6% 8.9%   Credit score (0-100)   71 79 79 77 77 79 22 28   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1.6 52.2 64.9 67.0 79.6 135.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   16,406 15,628 15,378 14,603 14,946 15,057 0.0 0.0   EBITDA   7,967 6,882 6,727 6,694 7,006 6,623 0.0 0.0   EBIT   7,470 6,382 6,256 6,393 6,892 6,533 0.0 0.0   Pre-tax profit (PTP)   7,022.3 5,997.7 5,851.0 6,021.6 6,489.7 6,133.6 0.0 0.0   Net earnings   7,022.3 5,997.7 5,851.0 6,021.6 6,489.7 6,133.6 0.0 0.0   Pre-tax profit without non-rec. items   7,022 5,998 5,851 6,022 6,490 6,134 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   1,397 985 547 351 249 158 0.0 0.0   Shareholders equity total   3,632 4,137 4,650 4,038 5,160 5,936 5,936 5,936   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,454 8,675 8,353 10,652 8,544 8,667 5,936 5,936   Net Debt   -511 -1,333 -1,341 -3,545 -2,144 -855 -5,936 -5,936     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   16,406 15,628 15,378 14,603 14,946 15,057 0.0 0.0   Gross profit growth   8.0% -4.7% -1.6% -5.0% 2.4% 0.7% -100.0% 0.0%   Employees   18 17 17 16 20 20 0 0   Employee growth %   0.0% -5.6% 0.0% -5.9% 25.0% 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)   8,454 8,675 8,353 10,652 8,544 8,667 5,936 5,936   Balance sheet change%   -15.6% 2.6% -3.7% 27.5% -19.8% 1.4% -31.5% 0.0%   Added value   7,966.8 6,882.0 6,726.9 6,694.5 7,193.3 6,623.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -862 -912 -909 -497 -216 -181 -158 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   45.5% 40.8% 40.7% 43.8% 46.1% 43.4% 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 %   80.9% 74.8% 73.5% 67.4% 71.9% 76.1% 0.0% 0.0%   ROI %   182.4% 164.9% 142.5% 147.5% 150.1% 118.1% 0.0% 0.0%   ROE %   246.2% 154.4% 133.2% 138.6% 141.1% 110.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   43.0% 47.7% 55.7% 37.9% 60.4% 68.5% 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, %   -6.4% -19.4% -19.9% -53.0% -30.6% -12.9% 0.0% 0.0%   Gearing %   0.0% 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 %   36.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.4 1.6 2.0 1.5 2.3 3.0 0.0 0.0   Current Ratio   1.4 1.6 2.0 1.5 2.3 3.0 0.0 0.0   Cash and cash equivalent   510.8 1,333.1 1,341.5 3,545.2 2,143.8 854.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,823.7 2,736.9 3,683.8 3,267.0 4,487.6 5,326.7 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   443 405 396 418 360 331 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   443 405 396 418 350 331 0 0   EBIT / employee   415 375 368 400 345 327 0 0   Net earnings / employee   390 353 344 376 324 307 0 0