Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AGENDA 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  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   1.1% 1.8% 1.0% 1.1% 1.4% 1.4% 17.9% 17.5%   Credit score (0-100)   86 71 87 83 77 78 8 9   Credit rating   A A A A A A B B   Credit limit (kDKK)   702.4 12.3 737.3 337.1 99.5 68.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   16,207 14,412 15,868 15,171 15,828 15,710 0.0 0.0   EBITDA   7,545 4,886 5,384 3,927 4,252 2,870 0.0 0.0   EBIT   7,465 4,806 5,303 3,845 4,169 2,812 0.0 0.0   Pre-tax profit (PTP)   7,458.5 4,792.8 5,290.8 3,826.5 4,125.1 2,738.0 0.0 0.0   Net earnings   5,801.8 3,730.9 4,121.7 2,955.9 3,195.7 2,118.7 0.0 0.0   Pre-tax profit without non-rec. items   7,458 4,793 5,291 3,826 4,125 2,738 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Tangible assets total   575 494 414 410 328 303 0.0 0.0   Shareholders equity total   5,931 3,862 4,283 3,139 3,335 2,254 39.6 39.6   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 1,281 0.0 0.0   Balance sheet total (assets)   16,689 41,358 11,515 9,754 13,570 16,257 39.6 39.6   Net Debt   -9,489 -33,692 -4,016 -3,514 -6,592 -7,907 -39.6 -39.6     See the entire balance sheet 1000.0 Volume  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e 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   16,207 14,412 15,868 15,171 15,828 15,710 0.0 0.0   Gross profit growth   49.0% -11.1% 10.1% -4.4% 4.3% -0.7% -100.0% 0.0%   Employees   17 18 19 20 20 20 0 0   Employee growth %   13.3% 5.9% 5.6% 5.3% 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)   16,689 41,358 11,515 9,754 13,570 16,257 40 40   Balance sheet change%   83.7% 147.8% -72.2% -15.3% 39.1% 19.8% -99.8% 0.0%   Added value   7,545.0 4,886.0 5,383.9 3,927.4 4,251.6 2,870.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -161 -161 -161 -86 -164 -83 -303 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e 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 (%)   46.1% 33.3% 33.4% 25.3% 26.3% 17.9% 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 %   57.9% 16.6% 20.1% 36.2% 35.8% 18.9% 0.0% 0.0%   ROI %   151.5% 80.2% 103.2% 88.1% 105.3% 67.1% 0.0% 0.0%   ROE %   131.0% 76.2% 101.2% 79.6% 98.7% 75.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Equity ratio %   35.5% 9.3% 37.2% 32.2% 24.6% 13.9% 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, %   -125.8% -689.6% -74.6% -89.5% -155.1% -275.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 56.9% 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% 11.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Quick Ratio   1.7 1.2 2.2 2.1 1.6 1.3 0.0 0.0   Current Ratio   1.7 1.2 2.2 2.1 1.6 1.3 0.0 0.0   Cash and cash equivalent   9,488.6 33,691.9 4,016.3 3,514.3 6,592.0 9,188.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e 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   6,349.1 5,673.8 6,140.9 4,796.5 4,987.9 3,892.1 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  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   444 271 283 196 213 144 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   444 271 283 196 213 144 0 0   EBIT / employee   439 267 279 192 208 141 0 0   Net earnings / employee   341 207 217 148 160 106 0 0