CVR number 28511620
Industry 69.1000 Legal activities

AXUS ADVOKATER ADVOKATANPARTSSELSKAB

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.2% 1.2% 1.2% 1.2% 1.2%  
Bankruptcy risk  1.9% 2.3% 3.5% 3.5% 4.2%  
Credit score (0-100)  71 65 52 53 48  
Credit rating  A BBB BBB BBB BBB  
Credit limit (kDKK)  0.8 0.1 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  1,790 2,043 1,705 1,465 1,396  
EBITDA  771 888 222 255 136  
EBIT  713 755 122 172 57.7  
Pre-tax profit (PTP)  855.4 740.5 114.5 147.4 66.7  
Net earnings  660.5 572.8 -56.8 113.6 49.8  
Pre-tax profit without non-rec. items  855 741 114 147 66.7  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  451 697 273 190 111  
Shareholders equity total  3,015 3,478 3,308 3,307 3,239  
Interest-bearing liabilities  147 574 681 699 306  
Balance sheet total (assets)  3,756 4,404 4,488 4,527 3,904  
Net Debt  -645 66.3 674 698 305  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,790 2,043 1,705 1,465 1,396  
Gross profit growth  -2.3% 14.2% -16.5% -14.1% -4.7%  
Employees  2 2 2 2 2  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  3,756 4,404 4,488 4,527 3,904  
Balance sheet change%  -69.4% 17.3% 1.9% 0.9% -13.8%  
Added value  770.8 888.4 222.3 272.4 136.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -115 113 -525 -166 -157  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  39.9% 37.0% 7.2% 11.8% 4.1%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  11.0% 19.2% 3.4% 4.6% 2.4%  
ROI %  31.1% 21.4% 3.6% 4.9% 2.5%  
ROE %  24.1% 17.6% -1.7% 3.4% 1.5%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  80.3% 79.0% 73.7% 73.1% 83.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -83.7% 7.5% 303.3% 273.2% 223.5%  
Gearing %  4.9% 16.5% 20.6% 21.1% 9.4%  
Net interest  0 0 0 0 0  
Financing costs %  28.8% 11.6% 5.9% 8.7% 6.6%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  5.5 5.5 5.0 4.7 8.0  
Current Ratio  5.5 5.5 5.0 4.7 8.0  
Cash and cash equivalent  792.2 508.0 6.8 0.8 1.0  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  2,631.5 2,925.8 3,268.3 3,331.0 3,223.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  385 444 111 136 68  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  385 444 111 128 68  
EBIT / employee  357 378 61 86 29  
Net earnings / employee  330 286 -28 57 25