Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOKATANPARTSSELSKABET LARS SØNDERGAARD

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   2.4% 3.4% 2.3% 1.4% 2.2% 1.3% 8.1% 8.0%   Credit score (0-100)   65 55 64 76 66 75 8 8   Credit rating   BBB BB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.1 69.2 0.3 86.2 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   508 376 250 459 779 320 0.0 0.0   EBITDA   -33.0 -224 -355 -122 235 -224 0.0 0.0   EBIT   -33.0 -224 -361 -128 229 -252 0.0 0.0   Pre-tax profit (PTP)   -266.0 935.0 60.0 1,210.0 -806.0 397.5 0.0 0.0   Net earnings   -208.0 729.0 46.0 943.0 -631.0 305.9 0.0 0.0   Pre-tax profit without non-rec. items   -266 935 60.0 1,210 -806 397 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   0.0 0.0 42.0 36.0 31.0 274 0.0 0.0   Shareholders equity total   6,868 7,489 7,423 8,253 7,508 7,696 7,449 7,449   Interest-bearing liabilities   646 0.0 0.0 5.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,615 8,444 8,579 9,717 8,883 9,109 7,449 7,449   Net Debt   -6,772 -8,360 -8,398 -9,542 -8,544 -8,528 -7,449 -7,449     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   508 376 250 459 779 320 0.0 0.0   Gross profit growth   -6.4% -26.0% -33.5% 83.6% 69.7% -58.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   7,615 8,444 8,579 9,717 8,883 9,109 7,449 7,449   Balance sheet change%   -3.9% 10.9% 1.6% 13.3% -8.6% 2.5% -18.2% 0.0%   Added value   -33.0 -224.0 -355.0 -122.0 235.0 -224.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 36 -12 -11 215 -274 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 1.0 -1.0 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 (%)   -6.5% -59.6% -144.4% -27.9% 29.4% -78.8% 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 %   0.6% 12.1% 1.1% 13.7% 5.4% 4.9% 0.0% 0.0%   ROI %   0.6% 12.9% 1.3% 15.9% 6.3% 5.9% 0.0% 0.0%   ROE %   -3.0% 10.2% 0.6% 12.0% -8.0% 4.0% 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 %   90.2% 88.7% 86.5% 84.9% 84.5% 84.5% 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, %   20,521.2% 3,732.1% 2,365.6% 7,821.3% -3,635.7% 3,799.4% 0.0% 0.0%   Gearing %   9.4% 0.0% 0.0% 0.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   52.0% 11.1% 0.0% 1,560.0% 52,200.0% 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   10.2 8.8 7.4 6.6 6.4 6.2 0.0 0.0   Current Ratio   10.2 8.8 7.4 6.6 6.4 6.2 0.0 0.0   Cash and cash equivalent   7,418.0 8,360.0 8,398.0 9,547.0 8,544.0 8,528.0 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   -104.0 -515.0 -921.0 -1,163.0 -703.0 -910.2 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   -33 -224 -355 -122 235 -224 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -33 -224 -355 -122 235 -224 0 0   EBIT / employee   -33 -224 -361 -128 229 -252 0 0   Net earnings / employee   -208 729 46 943 -631 306 0 0