Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WINadvokater ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   4.0% 4.7% 1.4% 1.7% 2.0% 1.8% 19.6% 19.6%   Credit score (0-100)   51 46 77 72 68 70 6 6   Credit rating   BBB BBB A A A A B B   Credit limit (kDKK)   0.0 0.0 54.2 6.9 0.9 4.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   13,030 13,391 0 0 0 0 0 0   Gross profit   10,464 10,665 11,347 10,229 10,108 11,030 0.0 0.0   EBITDA   3,989 3,734 4,502 3,241 3,134 4,625 0.0 0.0   EBIT   3,846 3,593 4,415 3,050 2,907 4,398 0.0 0.0   Pre-tax profit (PTP)   3,752.1 3,732.6 4,404.9 3,190.2 2,819.5 4,454.4 0.0 0.0   Net earnings   2,916.9 2,906.5 3,426.5 2,484.2 2,188.4 3,468.8 0.0 0.0   Pre-tax profit without non-rec. items   3,752 3,733 4,405 3,190 2,820 4,454 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   197 57.0 565 830 666 439 0.0 0.0   Shareholders equity total   3,180 3,178 3,707 2,775 2,490 3,770 0.4 0.4   Interest-bearing liabilities   0.0 4.5 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,941 4,840 5,261 3,790 3,752 5,553 0.4 0.4   Net Debt   -3,203 -3,225 -3,681 -1,093 -1,669 -4,322 -0.4 -0.4     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   13,030 13,391 0 0 0 0 0 0   Net sales growth   3.8% 2.8% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   10,464 10,665 11,347 10,229 10,108 11,030 0.0 0.0   Gross profit growth   6.5% 1.9% 6.4% -9.9% -1.2% 9.1% -100.0% 0.0%   Employees   10 12 11 11 11 11 0 0   Employee growth %   11.1% 20.0% -8.3% 0.0% 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)   4,941 4,840 5,261 3,790 3,752 5,553 0 0   Balance sheet change%   7.7% -2.1% 8.7% -28.0% -1.0% 48.0% -100.0% 0.0%   Added value   3,846.0 3,593.4 4,415.5 3,050.3 2,907.2 4,398.0 0.0 0.0   Added value %   29.5% 26.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -286 -281 422 74 -391 -453 -439 0   Net sales trend   2.0 3.0 -1.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   30.6% 27.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   29.5% 26.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   36.8% 33.7% 38.9% 29.8% 28.8% 39.9% 0.0% 0.0%   Net Earnings %   22.4% 21.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   23.5% 22.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   28.8% 27.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   80.7% 77.1% 88.1% 71.4% 77.1% 95.9% 0.0% 0.0%   ROI %   127.3% 118.5% 128.5% 98.9% 109.9% 142.4% 0.0% 0.0%   ROE %   96.7% 91.4% 99.5% 76.7% 83.1% 110.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   65.0% 65.7% 70.5% 73.2% 66.4% 67.9% 100.0% 100.0%   Relative indebtedness %   13.5% 12.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -11.1% -11.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -80.3% -86.4% -81.8% -33.7% -53.3% -93.5% 0.0% 0.0%   Gearing %   0.0% 0.1% 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% 1,639.0% 1,909.2% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.7 2.8 3.0 2.8 2.3 2.7 0.0 0.0   Current Ratio   2.6 2.8 3.0 2.8 2.3 2.7 0.0 0.0   Cash and cash equivalent   3,203.1 3,229.4 3,681.3 1,093.0 1,669.5 4,322.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   22.1 24.5 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   23.0 22.5 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   34.8% 34.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   2,098.9 2,060.9 2,080.5 1,218.0 1,562.3 3,043.2 0.0 0.0   Net working capital %   16.1% 15.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   1,303 1,116 0 0 0 0 0 0   Added value / employee   385 299 401 277 264 400 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   399 311 409 295 285 420 0 0   EBIT / employee   385 299 401 277 264 400 0 0   Net earnings / employee   292 242 312 226 199 315 0 0