Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KIRK 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   2.8% 2.2% 1.8% 1.8% 2.6% 9.7% 16.2% 16.0%   Credit score (0-100)   61 68 71 70 61 24 11 12   Credit rating   BBB BBB A A BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.9 0.6 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   1,485 852 1,280 1,438 871 641 0.0 0.0   EBITDA   955 373 765 564 168 -385 0.0 0.0   EBIT   955 373 735 534 138 -415 0.0 0.0   Pre-tax profit (PTP)   950.6 369.3 733.2 527.4 126.5 -415.2 0.0 0.0   Net earnings   740.6 280.7 580.7 420.0 107.1 -313.7 0.0 0.0   Pre-tax profit without non-rec. items   951 369 733 527 127 -415 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 0.0 370 340 310 280 0.0 0.0   Shareholders equity total   1,093 473 706 545 232 -189 -314 -314   Interest-bearing liabilities   205 414 839 432 759 688 314 314   Balance sheet total (assets)   1,684 1,193 2,093 1,301 1,210 4,819 0.0 0.0   Net Debt   -1,056 -550 -391 -189 184 -3,567 314 314     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   1,485 852 1,280 1,438 871 641 0.0 0.0   Gross profit growth   59.7% -42.7% 50.3% 12.3% -39.4% -26.4% -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)   1,684 1,193 2,093 1,301 1,210 4,819 0 0   Balance sheet change%   19.3% -29.2% 75.4% -37.8% -6.9% 298.1% -100.0% 0.0%   Added value   954.9 372.9 734.5 533.7 138.2 -415.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 340 -60 -60 -60 -280 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 -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 (%)   64.3% 43.8% 57.4% 37.1% 15.9% -64.8% 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 %   61.7% 25.9% 44.9% 31.5% 11.0% -13.4% 0.0% 0.0%   ROI %   77.5% 34.1% 60.6% 42.3% 14.0% -49.4% 0.0% 0.0%   ROE %   69.1% 35.8% 98.5% 67.2% 27.6% -12.4% 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 %   64.9% 39.7% 33.7% 41.9% 19.2% -3.8% -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, %   -110.5% -147.5% -51.1% -33.5% 109.4% 926.1% 0.0% 0.0%   Gearing %   18.8% 87.5% 118.8% 79.3% 327.1% -364.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 1.1% 0.6% 1.0% 2.0% 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   2.8 1.6 1.2 1.2 0.9 0.9 0.0 0.0   Current Ratio   2.8 1.6 1.2 1.2 0.9 0.9 0.0 0.0   Cash and cash equivalent   1,260.7 964.4 1,229.4 621.0 575.4 4,254.5 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   1,067.7 448.4 310.7 180.0 -102.9 -493.7 -156.9 -156.9   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   955 373 735 534 138 -415 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   955 373 765 564 168 -385 0 0   EBIT / employee   955 373 735 534 138 -415 0 0   Net earnings / employee   741 281 581 420 107 -314 0 0