Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CUBUS ADVOKATERNE ADVOKATANPARTSSELSKAB 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   3.5% 4.4% 4.5% 2.6% 9.3% 3.2% 16.6% 16.6%   Credit score (0-100)   55 49 46 60 26 54 11 11   Credit rating   BBB BBB BBB BBB BB 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)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,519 1,303 1,868 2,315 1,363 1,551 0.0 0.0   EBITDA   291 -386 67.9 632 -506 21.3 0.0 0.0   EBIT   240 -405 49.2 614 -513 14.4 0.0 0.0   Pre-tax profit (PTP)   101.9 -465.2 -331.9 1,470.4 -1,794.5 496.8 0.0 0.0   Net earnings   101.9 -465.2 -331.9 1,470.4 -1,677.6 497.0 0.0 0.0   Pre-tax profit without non-rec. items   102 -465 -332 1,470 -1,794 497 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   52.1 33.5 14.8 17.6 10.7 3.8 0.0 0.0   Shareholders equity total   1,384 311 -20.8 1,450 -228 269 144 144   Interest-bearing liabilities   2,124 2,362 1,744 1,620 2,512 2,574 0.0 0.0   Balance sheet total (assets)   23,574 22,797 19,840 13,704 27,124 8,136 144 144   Net Debt   -17,581 -17,316 -14,822 -7,132 -20,936 -1,378 -144 -144     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,519 1,303 1,868 2,315 1,363 1,551 0.0 0.0   Gross profit growth   -2.5% -14.2% 43.4% 23.9% -41.1% 13.8% -100.0% 0.0%   Employees   4 4 4 5 5 4 0 0   Employee growth %   0.0% 0.0% 0.0% 25.0% 0.0% -20.0% -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)   23,574 22,797 19,840 13,704 27,124 8,136 144 144   Balance sheet change%   -71.6% -3.3% -13.0% -30.9% 97.9% -70.0% -98.2% 0.0%   Added value   291.1 -386.0 67.9 632.1 -495.4 21.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,507 3,078 -520 -1,265 2,111 886 -1,904 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   15.8% -31.1% 2.6% 26.5% -37.7% 0.9% 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 %   1.1% -0.8% -0.2% 10.5% -7.3% 4.9% 0.0% 0.0%   ROI %   1.3% -5.9% -1.5% 73.3% -53.7% 32.6% 0.0% 0.0%   ROE %   9.6% -54.9% -3.3% 13.8% -11.7% 3.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   5.9% 1.4% -0.1% 10.6% -0.8% 3.3% 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, %   -6,038.8% 4,486.1% -21,830.6% -1,128.4% 4,134.3% -6,468.1% 0.0% 0.0%   Gearing %   153.5% 759.1% -8,365.6% 111.8% -1,101.6% 956.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 12.5% 14.5% 17.4% 14.3% 14.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.9 0.9 0.9 0.8 0.9 0.6 0.0 0.0   Current Ratio   0.9 0.9 0.9 0.8 0.9 0.6 0.0 0.0   Cash and cash equivalent   19,705.6 19,678.0 16,566.3 8,752.4 23,448.5 3,951.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   -1,601.1 -2,056.7 -2,256.2 -1,925.3 -2,613.9 -2,921.6 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   73 -96 17 126 -99 5 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   73 -96 17 126 -101 5 0 0   EBIT / employee   60 -101 12 123 -103 4 0 0   Net earnings / employee   25 -116 -83 294 -336 124 0 0