Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MUFF ADVOKATER 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 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   2.6% 2.5% 2.1% 3.5% 2.4% 1.8% 16.3% 16.3%   Credit score (0-100)   63 64 68 52 64 71 11 11   Credit rating   BBB BBB A BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.2 0.0 0.0 2.2 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   4,608 4,535 4,617 4,233 4,486 5,053 0.0 0.0   EBITDA   641 486 679 286 430 970 0.0 0.0   EBIT   379 475 667 271 416 966 0.0 0.0   Pre-tax profit (PTP)   379.0 469.5 657.0 260.6 411.6 966.5 0.0 0.0   Net earnings   290.4 363.7 511.4 201.3 309.9 751.2 0.0 0.0   Pre-tax profit without non-rec. items   379 470 657 261 412 967 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   44.1 32.8 40.6 25.3 11.0 7.0 0.0 0.0   Shareholders equity total   637 711 862 554 662 1,105 176 176   Interest-bearing liabilities   0.0 0.3 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,721 1,725 1,510 1,101 1,498 2,054 176 176   Net Debt   -1,330 -1,407 -1,174 -657 -858 -1,300 -176 -176     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   4,608 4,535 4,617 4,233 4,486 5,053 0.0 0.0   Gross profit growth   -15.5% -1.6% 1.8% -8.3% 6.0% 12.6% -100.0% 0.0%   Employees   0 0 0 0 0 7 0 0   Employee growth %   -100.0% 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)   1,721 1,725 1,510 1,101 1,498 2,054 176 176   Balance sheet change%   -90.6% 0.2% -12.4% -27.1% 36.0% 37.1% -91.4% 0.0%   Added value   640.7 486.3 679.3 286.4 431.1 969.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -523 -23 -4 -31 -29 -8 -7 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 (%)   8.2% 10.5% 14.4% 6.4% 9.3% 19.1% 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 %   3.8% 27.6% 41.2% 20.8% 32.0% 54.4% 0.0% 0.0%   ROI %   4.3% 70.4% 84.7% 38.3% 68.4% 109.4% 0.0% 0.0%   ROE %   35.0% 54.0% 65.0% 28.4% 51.0% 85.0% 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 %   37.0% 41.2% 57.1% 50.3% 44.2% 53.8% 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, %   -207.6% -289.4% -172.8% -229.3% -199.6% -134.0% 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% 3,792.4% 6,938.6% 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   1.5 1.7 2.3 2.0 1.8 2.2 0.0 0.0   Current Ratio   1.5 1.7 2.3 2.0 1.8 2.2 0.0 0.0   Cash and cash equivalent   1,329.8 1,407.7 1,173.5 656.6 858.4 1,300.0 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   594.1 678.8 822.4 528.2 651.5 1,097.7 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   0 0 0 0 0 139 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 139 0 0   EBIT / employee   0 0 0 0 0 138 0 0   Net earnings / employee   0 0 0 0 0 107 0 0