Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AGENDA ADVOKATANPARTSSELSKAB

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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% 1.1% 1.8% 1.0% 1.1% 1.5% 16.3% 16.0%   Credit score (0-100)   78 84 70 85 83 75 2 2   Credit rating   BBB BBB BBB A BBB BBB B B   Credit limit (kDKK)   35.1 568.3 9.4 692.6 304.7 39.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,880 16,207 14,412 15,868 15,171 15,828 0.0 0.0   EBITDA   3,040 7,545 4,886 5,384 3,927 4,252 0.0 0.0   EBIT   2,984 7,465 4,806 5,303 3,845 4,169 0.0 0.0   Pre-tax profit (PTP)   2,978.9 7,458.5 4,792.8 5,290.8 3,826.5 4,125.1 0.0 0.0   Net earnings   2,315.2 5,801.8 3,730.9 4,121.7 2,955.9 3,195.7 0.0 0.0   Pre-tax profit without non-rec. items   2,979 7,458 4,793 5,291 3,826 4,125 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Tangible assets total   655 575 494 414 410 328 0.0 0.0   Shareholders equity total   2,929 5,931 3,862 4,283 3,139 3,335 20.9 20.9   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,086 16,689 41,358 11,515 9,754 13,570 20.9 20.9   Net Debt   -4,608 -9,489 -33,692 -4,016 -3,514 -6,592 -20.9 -20.9     See the entire balance sheet 1000.0 Volume  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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   10,880 16,207 14,412 15,868 15,171 15,828 0.0 0.0   Gross profit growth   42.5% 49.0% -11.1% 10.1% -4.4% 4.3% -100.0% 0.0%   Employees   15 17 18 19 20 20 0 0   Employee growth %   50.0% 13.3% 5.9% 5.6% 5.3% 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)   9,086 16,689 41,358 11,515 9,754 13,570 21 21   Balance sheet change%   11.2% 83.7% 147.8% -72.2% -15.3% 39.1% -99.8% 0.0%   Added value   2,984.1 7,464.6 4,805.6 5,303.5 3,845.1 4,169.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   484 -161 -161 -161 -86 -164 -328 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 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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 (%)   27.4% 46.1% 33.3% 33.4% 25.3% 26.3% 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 %   34.6% 57.9% 16.6% 20.1% 36.2% 35.8% 0.0% 0.0%   ROI %   91.4% 151.5% 80.2% 103.2% 88.1% 105.3% 0.0% 0.0%   ROE %   77.3% 131.0% 76.2% 101.2% 79.6% 98.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Equity ratio %   32.2% 35.5% 9.3% 37.2% 32.2% 24.6% 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, %   -151.6% -125.8% -689.6% -74.6% -89.5% -155.1% 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% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Quick Ratio   1.4 1.7 1.2 2.2 2.1 1.6 0.0 0.0   Current Ratio   1.4 1.7 1.2 2.2 2.1 1.6 0.0 0.0   Cash and cash equivalent   4,608.3 9,488.6 33,691.9 4,016.3 3,514.3 6,592.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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   2,545.4 6,349.1 5,673.8 6,140.9 4,796.5 4,987.9 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 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   199 439 267 279 192 208 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   203 444 271 283 196 213 0 0   EBIT / employee   199 439 267 279 192 208 0 0   Net earnings / employee   154 341 207 217 148 160 0 0