Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Høgedal Advokater 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2% 1.2%   Bankruptcy risk   3.5% 4.2% 1.9% 2.5% 2.1% 1.5% 16.4% 16.4%   Credit score (0-100)   55 50 69 61 66 75 11 11   Credit rating   BBB BBB A BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 1.0 0.0 0.1 12.8 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   2,500 3,003 3,575 3,723 3,724 4,568 0.0 0.0   EBITDA   453 499 807 717 388 966 0.0 0.0   EBIT   445 495 801 700 371 954 0.0 0.0   Pre-tax profit (PTP)   435.1 461.5 778.3 687.8 351.3 965.6 0.0 0.0   Net earnings   336.9 359.2 606.0 536.4 267.8 751.2 0.0 0.0   Pre-tax profit without non-rec. items   435 461 778 688 351 966 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   3.8 0.0 47.6 29.7 11.9 0.0 0.0 0.0   Shareholders equity total   644 673 929 866 608 1,110 160 160   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,166 14,170 7,447 5,475 1,442 2,302 160 160   Net Debt   -5,794 -13,737 -6,621 -4,843 -587 -863 -160 -160     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   2,500 3,003 3,575 3,723 3,724 4,568 0.0 0.0   Gross profit growth   -0.2% 20.1% 19.1% 4.1% 0.0% 22.7% -100.0% 0.0%   Employees   5 6 6 6 7 7 0 0   Employee growth %   0.0% 20.0% 0.0% 0.0% 16.7% 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)   6,166 14,170 7,447 5,475 1,442 2,302 160 160   Balance sheet change%   74.0% 129.8% -47.4% -26.5% -73.7% 59.7% -93.1% 0.0%   Added value   452.8 499.2 806.8 717.4 388.5 965.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -15 -8 42 -36 -36 -24 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 4.0 5.0 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 (%)   17.8% 16.5% 22.4% 18.8% 10.0% 20.9% 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 %   9.2% 4.9% 7.4% 10.9% 10.8% 51.7% 0.0% 0.0%   ROI %   67.0% 72.4% 88.7% 72.4% 50.9% 112.6% 0.0% 0.0%   ROE %   50.6% 54.5% 75.6% 59.8% 36.3% 87.5% 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 %   10.4% 44.2% 34.9% 48.2% 42.2% 48.2% 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, %   -1,279.5% -2,751.9% -820.6% -675.1% -151.0% -89.4% 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 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   1.1 17.9 4.7 5.9 1.6 1.8 0.0 0.0   Current Ratio   1.1 1.1 1.2 1.2 1.6 1.8 0.0 0.0   Cash and cash equivalent   5,794.0 13,736.9 6,620.6 4,842.9 586.7 862.8 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   640.2 734.3 1,026.9 835.8 500.4 1,013.5 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   91 83 134 120 55 138 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   91 83 134 120 55 138 0 0   EBIT / employee   89 83 133 117 53 136 0 0   Net earnings / employee   67 60 101 89 38 107 0 0