Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOKATFIRMA HOLCK-ANDERSEN & TYGE SØRENSEN A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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   3.8% 3.2% 3.2% 2.8% 3.5% 2.8% 18.0% 17.6%   Credit score (0-100)   53 57 55 57 53 58 8 9   Credit rating   BBB BBB BBB BBB BBB BBB B B   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)  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   0 0 0 0 0 0 0 0   Gross profit   14,852 13,033 16,378 17,000 14,845 13,664 0.0 0.0   EBITDA   635 610 483 536 486 435 0.0 0.0   EBIT   467 522 399 517 467 420 0.0 0.0   Pre-tax profit (PTP)   412.6 425.8 437.1 430.7 449.0 465.6 0.0 0.0   Net earnings   319.2 331.3 340.0 334.3 347.8 362.0 0.0 0.0   Pre-tax profit without non-rec. items   413 426 437 431 449 466 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   283 223 189 169 150 135 0.0 0.0   Shareholders equity total   889 896 904 899 904 913 46.6 46.6   Interest-bearing liabilities   0.0 29.8 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   11,462 8,729 14,728 14,407 10,734 10,255 46.6 46.6   Net Debt   -3,098 -2,325 -6,268 -5,893 -3,093 -3,737 -46.6 -46.6     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   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   14,852 13,033 16,378 17,000 14,845 13,664 0.0 0.0   Gross profit growth   -6.1% -12.2% 25.7% 3.8% -12.7% -8.0% -100.0% 0.0%   Employees   10 10 10 10 9 9 0 0   Employee growth %   -28.6% 0.0% 0.0% 0.0% -10.0% 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)   11,462 8,729 14,728 14,407 10,734 10,255 47 47   Balance sheet change%   -9.2% -23.8% 68.7% -2.2% -25.5% -4.5% -99.5% 0.0%   Added value   634.7 609.6 482.7 536.1 486.4 435.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   45 -147 -119 -38 -38 -31 -135 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   3.1% 4.0% 2.4% 3.0% 3.1% 3.1% 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 %   3.9% 5.3% 4.5% 3.6% 3.8% 4.5% 0.0% 0.0%   ROI %   53.3% 59.0% 57.5% 57.7% 53.3% 51.3% 0.0% 0.0%   ROE %   36.0% 37.1% 37.8% 37.1% 38.6% 39.9% 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 %   7.8% 10.3% 6.1% 6.2% 8.4% 8.9% 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, %   -488.1% -381.5% -1,298.4% -1,099.2% -635.9% -858.8% 0.0% 0.0%   Gearing %   0.0% 3.3% 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% 734.1% 598.2% 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   1.0 1.0 1.0 1.0 1.0 1.0 0.0 0.0   Current Ratio   1.0 1.0 1.0 1.0 1.0 1.0 0.0 0.0   Cash and cash equivalent   3,098.0 2,355.1 6,267.5 5,892.7 3,093.2 3,737.0 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)   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   -12.5 211.7 631.9 112.5 158.7 147.2 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   63 61 48 54 54 48 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   63 61 48 54 54 48 0 0   EBIT / employee   47 52 40 52 52 47 0 0   Net earnings / employee   32 33 34 33 39 40 0 0