Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JAC 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.8% 0.7% 0.7% 0.7% 0.7% 0.7% 4.9% 4.6%   Credit score (0-100)   93 96 95 94 93 94 45 46   Credit rating   AA AA AA AA AA AA BBB BBB   Credit limit (kDKK)   1,622.0 1,790.8 2,250.3 2,202.4 2,204.4 2,287.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,244 3,487 4,625 3,242 2,000 1,121 0.0 0.0   EBITDA   3,362 2,413 3,731 3,176 1,947 1,066 0.0 0.0   EBIT   3,285 2,327 3,652 3,176 1,947 1,066 0.0 0.0   Pre-tax profit (PTP)   4,408.4 2,984.5 6,063.0 1,879.4 3,745.4 4,042.2 0.0 0.0   Net earnings   3,396.6 2,380.6 4,714.6 1,394.8 2,964.2 3,275.5 0.0 0.0   Pre-tax profit without non-rec. items   4,408 2,984 6,063 1,879 3,745 4,042 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   100 100 100 100 100 100 0.0 0.0   Shareholders equity total   16,678 17,559 21,773 21,863 23,315 23,626 23,259 23,259   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   17,733 18,385 23,123 22,324 24,077 24,409 23,259 23,259   Net Debt   -10,278 -10,323 -15,144 -13,374 -14,555 -16,740 -23,007 -23,007     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,244 3,487 4,625 3,242 2,000 1,121 0.0 0.0   Gross profit growth   -11.7% -17.8% 32.6% -29.9% -38.3% -43.9% -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)   17,733 18,385 23,123 22,324 24,077 24,409 23,259 23,259   Balance sheet change%   12.1% 3.7% 25.8% -3.5% 7.9% 1.4% -4.7% 0.0%   Added value   3,362.2 2,412.8 3,730.7 3,176.5 1,947.3 1,066.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8 -24 -196 42 -74 -89 -100 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   77.4% 66.7% 79.0% 98.0% 97.4% 95.1% 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 %   26.3% 16.8% 29.2% 16.4% 16.1% 16.7% 0.0% 0.0%   ROI %   28.0% 17.7% 30.8% 17.0% 16.6% 17.2% 0.0% 0.0%   ROE %   21.6% 13.9% 24.0% 6.4% 13.1% 14.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   94.1% 95.5% 94.2% 97.9% 96.8% 96.8% 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, %   -305.7% -427.9% -405.9% -421.0% -747.5% -1,569.9% 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   15.3 20.5 15.7 47.3 29.9 28.3 0.0 0.0   Current Ratio   15.3 20.5 15.7 47.3 29.9 28.3 0.0 0.0   Cash and cash equivalent   10,277.5 10,323.3 15,143.9 13,374.1 14,554.8 16,740.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,832.2 5,270.7 4,888.7 6,405.8 6,366.3 4,507.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   3,362 2,413 3,731 3,176 1,947 1,066 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,362 2,413 3,731 3,176 1,947 1,066 0 0   EBIT / employee   3,285 2,327 3,652 3,176 1,947 1,066 0 0   Net earnings / employee   3,397 2,381 4,715 1,395 2,964 3,275 0 0