Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PENTA ADVOKATER A/S 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   0.6% 0.5% 0.6% 0.8% 0.8% 0.6% 5.0% 5.0%   Credit score (0-100)   98 99 98 92 92 96 44 44   Credit rating   AA AA AA AA AA AA BBB BBB   Credit limit (kDKK)   2,692.4 3,252.4 3,028.8 2,102.8 2,019.9 2,550.8 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   43,564 46,272 48,445 49,671 48,566 48,718 0.0 0.0   EBITDA   4,667 6,785 6,995 3,653 3,090 5,414 0.0 0.0   EBIT   3,746 6,204 6,434 3,339 2,773 5,111 0.0 0.0   Pre-tax profit (PTP)   3,376.0 5,696.9 5,949.5 2,871.2 1,995.6 4,551.5 0.0 0.0   Net earnings   2,610.0 4,401.1 4,616.5 2,206.2 1,536.9 3,526.2 0.0 0.0   Pre-tax profit without non-rec. items   3,376 5,697 5,950 2,871 1,996 4,552 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   870 559 292 235 318 392 0.0 0.0   Shareholders equity total   16,810 20,361 17,977 12,783 12,320 14,346 10,156 10,156   Interest-bearing liabilities   9,545 12,747 6,315 12,270 18,259 14,550 0.0 0.0   Balance sheet total (assets)   38,166 42,388 37,169 41,234 42,015 42,335 10,156 10,156   Net Debt   8,992 11,466 5,583 12,252 18,183 14,519 -9,376 -9,376     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   43,564 46,272 48,445 49,671 48,566 48,718 0.0 0.0   Gross profit growth   16.1% 6.2% 4.7% 2.5% -2.2% 0.3% -100.0% 0.0%   Employees   68 70 73 78 73 68 0 0   Employee growth %   15.3% 2.9% 4.3% 6.8% -6.4% -6.8% -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)   38,166 42,388 37,169 41,234 42,015 42,335 10,156 10,156   Balance sheet change%   16.4% 11.1% -12.3% 10.9% 1.9% 0.8% -76.0% 0.0%   Added value   4,667.0 6,784.6 6,995.0 3,653.1 3,086.6 5,414.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,073 -1,087 -1,023 -566 -429 -425 -392 0   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 (%)   8.6% 13.4% 13.3% 6.7% 5.7% 10.5% 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 %   10.7% 15.6% 16.8% 8.6% 6.7% 12.9% 0.0% 0.0%   ROI %   15.1% 20.8% 22.8% 12.8% 9.0% 15.5% 0.0% 0.0%   ROE %   15.3% 23.7% 24.1% 14.3% 12.2% 26.4% 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 %   44.0% 48.0% 48.4% 31.0% 29.3% 33.9% 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, %   192.7% 169.0% 79.8% 335.4% 588.5% 268.1% 0.0% 0.0%   Gearing %   56.8% 62.6% 35.1% 96.0% 148.2% 101.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 5.2% 7.8% 5.3% 5.3% 5.5% 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   2.3 2.3 2.7 1.6 1.6 1.9 0.0 0.0   Current Ratio   2.3 2.3 2.7 1.6 1.6 1.9 0.0 0.0   Cash and cash equivalent   553.0 1,281.5 732.4 18.2 75.3 31.7 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   19,464.0 22,321.1 22,004.9 15,428.5 15,370.7 18,669.7 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   69 97 96 47 42 80 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   69 97 96 47 42 80 0 0   EBIT / employee   55 89 88 43 38 75 0 0   Net earnings / employee   38 63 63 28 21 52 0 0