Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOKAT STEEN DJURTOFT ApS 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   1.0% 0.6% 0.6% 0.5% 0.9% 0.6% 7.4% 7.4%   Credit score (0-100)   87 97 97 99 90 97 33 33   Credit rating   A AA AA AAA A AA BBB BBB   Credit limit (kDKK)   2,023.6 4,375.3 4,660.1 5,196.3 3,811.5 5,096.5 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   -132 -54.5 -52.6 -35.0 -57.4 -71.2 0.0 0.0   EBITDA   -640 -559 -871 -820 -842 -856 0.0 0.0   EBIT   -640 -578 -889 -838 -861 -875 0.0 0.0   Pre-tax profit (PTP)   -1,032.9 6,372.5 4,665.1 6,197.4 -3,354.3 4,208.2 0.0 0.0   Net earnings   -813.3 4,968.4 3,625.7 4,841.0 -2,616.1 3,274.0 0.0 0.0   Pre-tax profit without non-rec. items   -1,033 6,372 4,665 6,197 -3,354 4,208 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   313 261 243 224 205 187 0.0 0.0   Shareholders equity total   40,722 45,270 48,476 52,897 49,861 52,715 51,920 51,920   Interest-bearing liabilities   0.0 2.0 2.0 905 923 0.0 0.0 0.0   Balance sheet total (assets)   40,895 46,169 49,684 54,956 50,939 53,404 51,920 51,920   Net Debt   -31,038 -36,519 -39,515 -43,939 -39,449 -43,038 -51,920 -51,920     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   -132 -54.5 -52.6 -35.0 -57.4 -71.2 0.0 0.0   Gross profit growth   6.5% 58.6% 3.6% 33.3% -64.0% -24.0% 0.0% 0.0%   Employees   0 0 0 0 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)   40,895 46,169 49,684 54,956 50,939 53,404 51,920 51,920   Balance sheet change%   -3.6% 12.9% 7.6% 10.6% -7.3% 4.8% -2.8% 0.0%   Added value   -639.7 -559.4 -870.8 -819.6 -842.1 -856.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -70 -37 -37 -37 -37 -187 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -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 (%)   485.7% 1,060.4% 1,692.5% 2,393.2% 1,498.6% 1,228.2% 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 %   12.0% 14.7% 9.8% 11.9% 3.1% 8.1% 0.0% 0.0%   ROI %   12.0% 14.8% 10.0% 12.1% 3.1% 8.1% 0.0% 0.0%   ROE %   -2.0% 11.6% 7.7% 9.6% -5.1% 6.4% 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 %   99.6% 98.1% 97.6% 96.3% 97.9% 98.7% 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, %   4,852.2% 6,528.6% 4,537.8% 5,361.0% 4,684.4% 5,025.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 1.7% 1.9% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2,034.3% 1,658.9% 7.2% 545.5% 5.3% 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   327.4 74.4 53.4 30.0 44.2 201.2 0.0 0.0   Current Ratio   327.4 74.4 53.4 30.0 44.2 201.2 0.0 0.0   Cash and cash equivalent   31,038.2 36,521.3 39,517.5 44,844.5 40,371.3 43,037.7 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   7,084.8 7,157.6 6,963.6 5,483.3 6,832.0 7,114.3 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   0 0 0 0 -842 -856 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -842 -856 0 0   EBIT / employee   0 0 0 0 -861 -875 0 0   Net earnings / employee   0 0 0 0 -2,616 3,274 0 0