Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SLK 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.8% 0.8% 0.8% 0.9% 0.9% 0.8% 5.3% 5.0%   Credit score (0-100)   93 91 90 89 90 89 42 44   Credit rating   AA A A A A A BBB BBB   Credit limit (kDKK)   623.5 605.6 847.9 708.7 713.6 772.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,880 2,419 3,912 2,443 1,368 973 0.0 0.0   EBITDA   2,151 1,572 3,124 2,276 1,270 919 0.0 0.0   EBIT   1,844 1,444 3,003 2,276 1,270 919 0.0 0.0   Pre-tax profit (PTP)   2,573.9 2,060.0 3,951.9 2,502.2 2,420.8 2,127.4 0.0 0.0   Net earnings   1,923.7 1,626.1 3,081.4 1,924.8 1,942.0 1,760.2 0.0 0.0   Pre-tax profit without non-rec. items   2,574 2,060 3,952 2,502 2,421 2,127 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   533 491 659 406 373 363 0.0 0.0   Shareholders equity total   6,075 6,201 8,282 7,967 8,609 8,969 7,269 7,269   Interest-bearing liabilities   165 123 17.2 42.1 107 52.2 0.0 0.0   Balance sheet total (assets)   7,018 7,589 9,922 8,605 9,150 9,357 7,269 7,269   Net Debt   -832 -1,647 -2,395 -2,296 -2,883 -3,515 -7,017 -7,017     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,880 2,419 3,912 2,443 1,368 973 0.0 0.0   Gross profit growth   -13.6% -16.0% 61.7% -37.6% -44.0% -28.9% -100.0% 0.0%   Employees   1 1 1 1 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)   7,018 7,589 9,922 8,605 9,150 9,357 7,269 7,269   Balance sheet change%   5.2% 8.1% 30.7% -13.3% 6.3% 2.3% -22.3% 0.0%   Added value   2,150.6 1,571.6 3,123.9 2,276.3 1,270.2 918.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -467 -108 -70 -210 -103 -99 -363 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   64.1% 59.7% 76.8% 93.2% 92.9% 94.4% 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 %   39.2% 28.3% 45.2% 29.7% 27.3% 23.0% 0.0% 0.0%   ROI %   44.0% 32.8% 54.0% 33.7% 28.9% 24.0% 0.0% 0.0%   ROE %   32.8% 26.5% 42.5% 23.7% 23.4% 20.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   86.6% 81.7% 83.5% 92.6% 94.1% 95.9% 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, %   -38.7% -104.8% -76.7% -100.9% -226.9% -382.6% 0.0% 0.0%   Gearing %   2.7% 2.0% 0.2% 0.5% 1.2% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   57.9% 6.8% 7.2% 851.2% 0.9% 2.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   5.5 4.0 4.4 9.7 12.0 16.9 0.0 0.0   Current Ratio   5.5 4.0 4.4 9.7 12.0 16.9 0.0 0.0   Cash and cash equivalent   996.5 1,770.3 2,412.1 2,338.2 2,989.1 3,567.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,688.6 2,666.4 3,729.3 3,280.8 2,959.9 2,693.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   2,151 1,572 3,124 2,276 1,270 919 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,151 1,572 3,124 2,276 1,270 919 0 0   EBIT / employee   1,844 1,444 3,003 2,276 1,270 919 0 0   Net earnings / employee   1,924 1,626 3,081 1,925 1,942 1,760 0 0