Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ravn & Olsen Advokater 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   7.7% 4.1% 3.4% 3.3% 4.0% 3.5% 12.4% 12.4%   Credit score (0-100)   33 49 52 54 49 53 19 19   Credit rating   BB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 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   2,415 3,302 3,702 4,340 4,891 5,330 0.0 0.0   EBITDA   850 836 876 1,204 1,586 1,674 0.0 0.0   EBIT   806 787 825 1,151 1,552 1,644 0.0 0.0   Pre-tax profit (PTP)   793.5 774.7 810.4 1,126.1 1,531.4 1,629.8 0.0 0.0   Net earnings   615.8 602.7 630.7 877.7 1,190.4 1,268.3 0.0 0.0   Pre-tax profit without non-rec. items   793 775 810 1,126 1,531 1,630 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   107 176 125 93.9 59.1 28.9 0.0 0.0   Shareholders equity total   817 1,119 1,150 1,428 1,918 2,186 486 486   Interest-bearing liabilities   0.9 0.0 0.0 303 6.0 35.0 0.0 0.0   Balance sheet total (assets)   1,226 1,948 2,169 2,690 3,179 3,330 486 486   Net Debt   -64.8 -251 -311 300 2.3 35.0 -486 -486     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   2,415 3,302 3,702 4,340 4,891 5,330 0.0 0.0   Gross profit growth   97.2% 36.7% 12.1% 17.2% 12.7% 9.0% -100.0% 0.0%   Employees   2 3 4 5 5 5 0 0   Employee growth %   0.0% 50.0% 33.3% 25.0% 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)   1,226 1,948 2,169 2,690 3,179 3,330 486 486   Balance sheet change%   20.1% 58.9% 11.3% 24.0% 18.2% 4.8% -85.4% 0.0%   Added value   849.7 836.5 876.0 1,203.8 1,604.4 1,674.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -74 19 -101 -84 -70 -61 -29 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   33.4% 23.8% 22.3% 26.5% 31.7% 30.8% 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 %   71.8% 49.6% 40.1% 47.4% 52.9% 50.7% 0.0% 0.0%   ROI %   106.5% 74.5% 66.6% 71.5% 74.8% 69.7% 0.0% 0.0%   ROE %   87.6% 62.3% 55.6% 68.1% 71.2% 61.8% 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 %   66.6% 57.5% 53.0% 53.1% 60.3% 65.7% 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, %   -7.6% -30.0% -35.5% 25.0% 0.1% 2.1% 0.0% 0.0%   Gearing %   0.1% 0.0% 0.0% 21.2% 0.3% 1.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2,862.8% 2,969.3% 0.0% 16.4% 14.3% 91.2% 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   3.3 2.4 2.2 2.5 3.1 3.9 0.0 0.0   Current Ratio   3.3 2.4 2.2 2.5 3.1 3.9 0.0 0.0   Cash and cash equivalent   65.6 251.0 311.2 2.3 3.7 0.0 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   764.1 995.7 1,089.1 1,512.3 2,078.3 2,416.1 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 2019/12 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   425 279 219 241 321 335 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   425 279 219 241 317 335 0 0   EBIT / employee   403 262 206 230 310 329 0 0   Net earnings / employee   308 201 158 176 238 254 0 0