Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JENS H. ELMERKJÆR ADVOKATANPARTSSELSKAB 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   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   0.9% 0.9% 0.9% 1.0% 1.0% 1.3% 9.8% 9.6%   Credit score (0-100)   91 89 88 85 85 78 25 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   495.6 494.1 340.8 462.5 369.1 66.0 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   1,194 1,343 1,205 1,026 2,080 747 0.0 0.0   EBITDA   901 1,030 944 1,610 1,825 484 0.0 0.0   EBIT   711 833 767 1,186 1,748 371 0.0 0.0   Pre-tax profit (PTP)   386.1 204.6 240.2 830.5 1,516.4 137.3 0.0 0.0   Net earnings   337.5 158.5 153.8 641.3 1,176.1 -226.1 0.0 0.0   Pre-tax profit without non-rec. items   386 205 240 830 1,516 137 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   12,494 12,365 12,188 11,877 11,820 11,846 0.0 0.0   Shareholders equity total   4,363 4,464 4,617 5,259 6,435 6,209 2,147 2,147   Interest-bearing liabilities   13,700 13,733 13,900 12,735 4,351 4,432 0.0 0.0   Balance sheet total (assets)   23,006 24,370 20,521 24,665 20,122 19,184 2,147 2,147   Net Debt   10,066 9,028 13,639 7,622 4,050 4,429 -2,147 -2,147     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   1,194 1,343 1,205 1,026 2,080 747 0.0 0.0   Gross profit growth   4.4% 12.4% -10.3% -14.8% 102.7% -64.1% -100.0% 0.0%   Employees   0 0 0 0 2 2 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)   23,006 24,370 20,521 24,665 20,122 19,184 2,147 2,147   Balance sheet change%   -12.0% 5.9% -15.8% 20.2% -18.4% -4.7% -88.8% 0.0%   Added value   901.4 1,029.9 944.1 1,609.8 2,172.4 484.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5 -326 -355 -735 -134 -87 -7,909 -3,937   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 (%)   59.5% 62.0% 63.6% 115.6% 84.1% 49.7% 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 %   3.3% 2.6% 3.1% 5.6% 8.5% 3.3% 0.0% 0.0%   ROI %   4.3% 3.3% 3.6% 6.6% 12.4% 5.4% 0.0% 0.0%   ROE %   8.0% 3.6% 3.4% 13.0% 20.1% -3.6% 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 %   22.3% 22.7% 22.8% 26.9% 32.0% 32.4% 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, %   1,116.7% 876.6% 1,444.7% 473.5% 221.8% 915.1% 0.0% 0.0%   Gearing %   314.0% 307.7% 301.0% 242.2% 67.6% 71.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 3.1% 3.4% 3.2% 4.5% 11.6% 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   0.4 0.6 0.1 0.6 0.2 0.1 0.0 0.0   Current Ratio   0.3 0.4 0.1 0.4 0.2 0.1 0.0 0.0   Cash and cash equivalent   3,633.7 4,705.0 260.3 5,112.5 301.9 2.7 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   -8,718.7 -8,796.8 -9,558.4 -8,688.1 -6,976.5 -6,778.5 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 1,086 242 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 913 242 0 0   EBIT / employee   0 0 0 0 874 186 0 0   Net earnings / employee   0 0 0 0 588 -113 0 0