Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOKATSELSKABET PER JØRGENSEN 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 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   2.5% 1.7% 1.3% 1.4% 1.4% 2.4% 9.6% 9.6%   Credit score (0-100)   65 74 79 78 78 62 26 26   Credit rating   BBB A A A A BBB BB BB   Credit limit (kDKK)   0.0 2.4 37.3 26.6 25.0 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 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   1,405 1,222 1,425 1,591 1,392 1,448 0.0 0.0   EBITDA   389 306 274 367 256 359 0.0 0.0   EBIT   378 304 271 365 254 357 0.0 0.0   Pre-tax profit (PTP)   366.1 283.5 283.0 -18.9 369.4 607.0 0.0 0.0   Net earnings   283.8 218.1 219.8 -17.4 286.5 472.2 0.0 0.0   Pre-tax profit without non-rec. items   366 284 283 -18.9 369 607 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   0.0 9.6 7.2 4.8 2.4 0.0 0.0 0.0   Shareholders equity total   1,622 1,786 1,951 1,877 2,106 2,519 2,333 2,333   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,198 2,345 2,712 2,389 2,645 3,978 2,333 2,333   Net Debt   -1,552 -1,864 -2,203 -1,762 -2,217 -3,640 -2,333 -2,333     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   1,405 1,222 1,425 1,591 1,392 1,448 0.0 0.0   Gross profit growth   17.7% -13.0% 16.6% 11.6% -12.5% 4.0% -100.0% 0.0%   Employees   0 3 3 3 3 3 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)   2,198 2,345 2,712 2,389 2,645 3,978 2,333 2,333   Balance sheet change%   18.2% 6.7% 15.7% -11.9% 10.7% 50.4% -41.3% 0.0%   Added value   388.9 306.1 273.9 367.3 256.4 359.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -21 7 -5 -5 -5 -5 0 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 (%)   26.9% 24.8% 19.1% 22.9% 18.3% 24.6% 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 %   18.6% 13.4% 12.3% 14.3% 15.1% 18.3% 0.0% 0.0%   ROI %   23.7% 17.0% 15.9% 18.2% 18.2% 25.6% 0.0% 0.0%   ROE %   18.8% 12.8% 11.8% -0.9% 14.4% 20.4% 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 %   73.8% 76.2% 71.9% 78.6% 79.6% 63.3% 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, %   -399.1% -608.8% -804.5% -479.6% -864.6% -1,013.9% 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 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   4.6 4.9 4.0 5.9 6.7 3.1 0.0 0.0   Current Ratio   4.6 4.9 4.0 5.9 6.7 3.1 0.0 0.0   Cash and cash equivalent   1,551.9 1,863.6 2,203.4 1,761.7 2,217.3 3,639.7 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   1,721.6 1,860.9 1,238.7 1,052.5 1,196.0 1,468.0 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 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   0 102 91 122 85 120 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 102 91 122 85 120 0 0   EBIT / employee   0 101 90 122 85 119 0 0   Net earnings / employee   0 73 73 -6 95 157 0 0