Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LØNBERG & LETH CHRISTENSEN ADVOKATAKTIESELSKAB 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   1.5% 2.0% 3.2% 1.1% 1.5% 3.1% 11.2% 10.9%   Credit score (0-100)   78 70 55 83 75 55 22 22   Credit rating   A A BBB A A BBB BB BB   Credit limit (kDKK)   13.0 0.5 0.0 131.1 7.3 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   4,458 2,315 1,789 1,886 970 611 0.0 0.0   EBITDA   2,033 311 285 863 328 205 0.0 0.0   EBIT   1,118 83.1 57.3 635 122 -0.4 0.0 0.0   Pre-tax profit (PTP)   1,110.4 67.8 52.6 621.5 112.6 2.3 0.0 0.0   Net earnings   850.9 46.4 30.0 484.8 69.6 0.0 0.0 0.0   Pre-tax profit without non-rec. items   1,110 67.8 52.6 622 113 2.3 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   1,552 1,399 1,171 943 738 532 0.0 0.0   Shareholders equity total   2,611 2,657 1,487 1,972 1,540 1,479 979 979   Interest-bearing liabilities   179 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,948 3,653 3,207 2,867 2,089 2,033 979 979   Net Debt   179 -1,488 -999 -1,089 -628 -447 -979 -979     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   4,458 2,315 1,789 1,886 970 611 0.0 0.0   Gross profit growth   16.2% -48.1% -22.7% 5.4% -48.6% -37.0% -100.0% 0.0%   Employees   6 5 5 3 3 3 0 0   Employee growth %   0.0% -16.7% 0.0% -40.0% 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)   4,948 3,653 3,207 2,867 2,089 2,033 979 979   Balance sheet change%   26.3% -26.2% -12.2% -10.6% -27.1% -2.7% -51.8% 0.0%   Added value   1,118.0 83.1 57.3 634.9 122.4 -0.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,251 -381 -456 -456 -411 -411 -532 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   25.1% 3.6% 3.2% 33.7% 12.6% -0.1% 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 %   25.4% 2.1% 1.7% 21.1% 5.0% 0.1% 0.0% 0.0%   ROI %   37.7% 3.2% 2.7% 34.9% 6.6% 0.1% 0.0% 0.0%   ROE %   38.9% 1.8% 1.4% 28.0% 4.0% 0.0% 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 %   52.8% 72.7% 46.4% 68.8% 73.7% 72.8% 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, %   8.8% -478.7% -350.4% -126.3% -191.5% -217.9% 0.0% 0.0%   Gearing %   6.9% 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 %   2.1% 25.1% 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   1.4 2.3 1.1 2.3 2.7 2.8 0.0 0.0   Current Ratio   1.4 2.3 1.1 2.3 2.7 2.8 0.0 0.0   Cash and cash equivalent   0.0 1,488.3 999.3 1,089.2 628.3 447.4 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   936.1 1,149.7 214.3 994.2 754.8 864.7 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  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   186 17 11 212 41 -0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   339 62 57 288 109 68 0 0   EBIT / employee   186 17 11 212 41 -0 0 0   Net earnings / employee   142 9 6 162 23 0 0 0