Anders Thorsen Advokatanpartsselskab

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Bankruptcy risk for industry  1.2% 1.2% 1.2% 1.2% 1.2%  
Bankruptcy risk  2.7% 2.4% 1.7% 1.6% 1.6%  
Credit score (0-100)  60 62 73 74 75  
Credit rating  BBB BBB A A A  
Credit limit (kDKK)  0.0 0.0 5.7 12.5 15.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Net sales  0 0 0 0 0  
Gross profit  3,383 4,058 3,457 4,397 5,687  
EBITDA  2,280 2,854 2,253 3,017 3,658  
EBIT  2,273 2,847 2,246 3,017 3,658  
Pre-tax profit (PTP)  2,236.7 2,857.4 2,255.1 2,999.4 3,688.5  
Net earnings  1,732.9 2,250.3 1,754.8 2,327.8 2,871.9  
Pre-tax profit without non-rec. items  2,237 2,857 2,255 2,999 3,689  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Tangible assets total  39.2 32.4 25.6 25.6 25.6  
Shareholders equity total  1,773 2,490 2,195 2,868 3,412  
Interest-bearing liabilities  0.7 1.9 3.5 6.4 7.4  
Balance sheet total (assets)  2,566 3,493 3,751 4,675 5,418  

Net Debt  -1,148 -188 -1,081 -1,108 -1,466  
 
See the entire balance sheet

Volume 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  3,383 4,058 3,457 4,397 5,687  
Gross profit growth  0.0% 20.0% -14.8% 27.2% 29.4%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,566 3,493 3,751 4,675 5,418  
Balance sheet change%  0.0% 36.2% 7.4% 24.6% 15.9%  
Added value  2,279.7 2,854.2 2,252.7 3,023.8 3,657.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  32 -14 -14 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 4.0 5.0  

Profitability 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  67.2% 70.2% 65.0% 68.6% 64.3%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  88.6% 94.5% 62.4% 71.7% 73.1%  
ROI %  128.1% 129.5% 89.3% 108.2% 106.6%  
ROE %  97.7% 105.6% 74.9% 92.0% 91.5%  

Solidity 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Equity ratio %  69.1% 71.3% 58.5% 61.3% 63.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -50.3% -6.6% -48.0% -36.7% -40.1%  
Gearing %  0.0% 0.1% 0.2% 0.2% 0.2%  
Net interest  0 0 0 0 0  
Financing costs %  10,259.5% 428.6% 135.3% 436.8% 4.7%  

Liquidity 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Quick Ratio  9.7 5.4 3.1 3.8 4.3  
Current Ratio  9.7 5.4 3.1 3.8 4.3  
Cash and cash equivalent  1,148.4 189.6 1,084.8 1,114.7 1,473.2  

Capital use efficiency 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  2,254.5 1,615.9 1,880.7 2,490.6 2,953.2  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Net sales / employee  0 0 0 0 0  
Added value / employee  2,280 2,854 2,253 3,024 3,658  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  2,280 2,854 2,253 3,017 3,658  
EBIT / employee  2,273 2,847 2,246 3,017 3,658  
Net earnings / employee  1,733 2,250 1,755 2,328 2,872