Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BERGENSER ADVOKATFIRMA 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   1.7% 2.0% 1.8% 4.2% 4.3% 3.9% 14.5% 14.5%   Credit score (0-100)   74 69 70 48 47 50 15 15   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   12.5 2.5 7.3 0.0 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   13,680 17,097 17,910 18,381 20,420 22,292 0.0 0.0   EBITDA   5,490 7,617 8,724 13,415 15,236 16,683 0.0 0.0   EBIT   5,437 7,564 8,672 13,363 15,184 16,631 0.0 0.0   Pre-tax profit (PTP)   5,280.2 7,547.4 8,628.0 13,328.7 15,162.5 16,649.1 0.0 0.0   Net earnings   4,104.4 5,877.9 6,721.4 10,392.9 11,823.5 12,984.3 0.0 0.0   Pre-tax profit without non-rec. items   5,280 7,547 8,628 13,329 15,162 16,649 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   4,782 4,729 4,677 4,625 4,572 4,520 0.0 0.0   Shareholders equity total   6,842 12,720 11,441 10,518 11,949 13,109 0.0 0.0   Interest-bearing liabilities   5,478 0.0 3,894 3,747 4,993 4,509 0.0 0.0   Balance sheet total (assets)   14,267 17,520 18,030 17,793 21,257 22,105 0.0 0.0   Net Debt   4,397 -514 3,894 3,238 4,993 4,508 0.0 0.0     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   13,680 17,097 17,910 18,381 20,420 22,292 0.0 0.0   Gross profit growth   14.3% 25.0% 4.8% 2.6% 11.1% 9.2% -100.0% 0.0%   Employees   5 6 6 6 7 7 0 0   Employee growth %   0.0% 20.0% 0.0% 0.0% 16.7% 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)   14,267 17,520 18,030 17,793 21,257 22,105 0 0   Balance sheet change%   10.8% 22.8% 2.9% -1.3% 19.5% 4.0% -100.0% 0.0%   Added value   5,489.6 7,616.8 8,724.5 13,415.4 15,236.0 16,682.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -105 -105 -105 -105 -105 -105 -4,520 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   39.7% 44.2% 48.4% 72.7% 74.4% 74.6% 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 %   40.1% 47.9% 48.8% 74.7% 78.1% 77.0% 0.0% 0.0%   ROI %   46.7% 60.9% 61.8% 90.4% 97.7% 96.6% 0.0% 0.0%   ROE %   65.3% 60.1% 55.6% 94.7% 105.3% 103.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   48.0% 72.6% 63.5% 59.1% 56.2% 59.3% 0.0% 0.0%   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, %   80.1% -6.8% 44.6% 24.1% 32.8% 27.0% 0.0% 0.0%   Gearing %   80.1% 0.0% 34.0% 35.6% 41.8% 34.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.7% 2.3% 1.3% 1.9% 1.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.7 2.7 4.7 3.6 2.9 3.1 0.0 0.0   Current Ratio   1.7 2.7 4.7 3.6 2.9 3.1 0.0 0.0   Cash and cash equivalent   1,081.4 514.2 0.0 508.9 0.0 1.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   4,063.8 7,990.6 10,510.8 9,506.2 10,855.5 11,935.0 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,098 1,269 1,454 2,236 2,177 2,383 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,098 1,269 1,454 2,236 2,177 2,383 0 0   EBIT / employee   1,087 1,261 1,445 2,227 2,169 2,376 0 0   Net earnings / employee   821 980 1,120 1,732 1,689 1,855 0 0