Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOBIZ ADVOKAT 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% 4.4% 4.5% 6.3% 10.0% 5.6% 15.9% 15.9%   Credit score (0-100)   55 49 46 36 24 40 12 12   Credit rating   BBB BBB BBB BBB 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   931 658 839 697 436 559 0.0 0.0   EBITDA   117 32.4 133 29.0 -135 94.6 0.0 0.0   EBIT   108 24.5 127 23.0 -141 88.6 0.0 0.0   Pre-tax profit (PTP)   94.2 0.3 100.7 14.4 -158.2 47.2 0.0 0.0   Net earnings   71.0 -3.5 76.8 9.8 -125.6 35.1 0.0 0.0   Pre-tax profit without non-rec. items   94.2 0.3 101 14.4 -158 47.2 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   769 761 755 749 743 737 0.0 0.0   Shareholders equity total   76.1 72.5 149 159 33.5 68.5 -56.5 -56.5   Interest-bearing liabilities   647 619 229 88.3 547 552 56.5 56.5   Balance sheet total (assets)   1,077 879 890 994 985 947 0.0 0.0   Net Debt   407 534 109 -119 361 374 56.5 56.5     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   931 658 839 697 436 559 0.0 0.0   Gross profit growth   1.5% -29.3% 27.5% -17.0% -37.5% 28.4% -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)   1,077 879 890 994 985 947 0 0   Balance sheet change%   -2.2% -18.4% 1.3% 11.7% -0.9% -3.8% -100.0% 0.0%   Added value   116.6 32.4 132.6 29.0 -135.2 94.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -18 -16 -12 -12 -12 -12 -737 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 -1.0 1.0 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 (%)   11.6% 3.7% 15.1% 3.3% -32.4% 15.8% 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 %   9.9% 2.5% 14.3% 2.5% -14.3% 9.2% 0.0% 0.0%   ROI %   15.3% 3.5% 23.7% 7.5% -34.1% 14.8% 0.0% 0.0%   ROE %   175.0% -4.8% 69.2% 6.3% -130.5% 68.8% 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 %   7.1% 8.3% 16.8% 16.0% 3.4% 7.2% -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, %   348.8% 1,645.8% 82.4% -410.1% -267.1% 395.4% 0.0% 0.0%   Gearing %   851.0% 853.7% 153.6% 55.5% 1,634.7% 804.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 3.8% 6.1% 5.7% 5.4% 7.5% 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   0.3 0.1 0.2 0.3 0.3 0.2 0.0 0.0   Current Ratio   0.3 0.1 0.2 0.3 0.3 0.2 0.0 0.0   Cash and cash equivalent   240.4 85.1 120.1 207.3 186.1 177.6 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   -692.9 -688.5 -605.7 -589.9 -709.5 -668.5 -28.2 -28.2   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   117 32 133 29 -135 95 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   117 32 133 29 -135 95 0 0   EBIT / employee   108 25 127 23 -141 89 0 0   Net earnings / employee   71 -4 77 10 -126 35 0 0