Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOKATFIRMAET KROMANN REUMERT INTERNATIONAL A/S

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   5.5% 3.1% 4.7% 3.0% 1.8% 2.6% 7.2% 7.1%   Credit score (0-100)   42 58 45 55 71 55 10 10   Credit rating   BB BB BB BB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 8.2 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   9,545 8,688 17,695 17,848 13,064 6,258 0.0 0.0   EBITDA   -348 1,644 10,904 11,129 7,714 1,027 0.0 0.0   EBIT   -358 1,638 10,903 11,125 7,708 1,022 0.0 0.0   Pre-tax profit (PTP)   -376.2 1,582.7 10,667.4 11,082.6 7,683.2 2,263.5 0.0 0.0   Net earnings   -343.9 1,224.6 8,601.4 8,958.7 6,175.7 1,947.7 0.0 0.0   Pre-tax profit without non-rec. items   -376 1,583 10,667 11,083 7,683 2,263 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   5.5 0.2 6.6 13.7 7.1 2.2 0.0 0.0   Shareholders equity total   8,676 9,957 18,319 28,036 6,260 3,208 678 678   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   10,561 12,917 21,598 30,886 8,376 4,288 678 678   Net Debt   -1,697 -749 -403 -297 -540 -644 -678 -678     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   9,545 8,688 17,695 17,848 13,064 6,258 0.0 0.0   Gross profit growth   -0.0% -9.0% 103.7% 0.9% -26.8% -52.1% -100.0% 0.0%   Employees   3 3 6 6 5 5 0 0   Employee growth %   -25.0% 0.0% 100.0% 0.0% -16.7% 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)   10,561 12,917 21,598 30,886 8,376 4,288 678 678   Balance sheet change%   -16.8% 22.3% 67.2% 43.0% -72.9% -48.8% -84.2% 0.0%   Added value   -348.1 1,643.6 10,903.6 11,128.6 7,712.0 1,027.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -21 -11 5 3 -13 -10 -2 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 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 (%)   -3.8% 18.9% 61.6% 62.3% 59.0% 16.3% 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 %   -2.8% 14.1% 63.2% 42.5% 39.6% 38.4% 0.0% 0.0%   ROI %   -3.7% 17.7% 77.1% 48.1% 45.3% 51.3% 0.0% 0.0%   ROE %   -3.9% 13.1% 60.8% 38.7% 36.0% 41.1% 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 %   82.1% 77.1% 84.8% 90.8% 74.7% 74.8% 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, %   487.6% -45.5% -3.7% -2.7% -7.0% -62.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 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% 0.0% 0.0% 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   5.6 4.4 6.6 10.8 3.9 4.0 0.0 0.0   Current Ratio   5.6 4.4 6.6 10.8 3.9 4.0 0.0 0.0   Cash and cash equivalent   1,697.2 748.6 403.4 296.8 540.0 644.0 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   8,658.6 9,927.6 18,283.6 27,981.1 6,189.6 3,205.0 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   -116 548 1,817 1,855 1,542 205 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -116 548 1,817 1,855 1,543 205 0 0   EBIT / employee   -119 546 1,817 1,854 1,542 204 0 0   Net earnings / employee   -115 408 1,434 1,493 1,235 390 0 0