Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOKATANPARTSSELSKABET MADS SCHIERBECK 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   1.1% 0.9% 1.0% 1.1% 0.9% 1.0% 8.0% 8.0%   Credit score (0-100)   85 89 86 83 90 86 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   159.2 548.9 531.0 379.5 916.6 883.5 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   679 2,718 2,872 1,268 1,760 2,687 0.0 0.0   EBITDA   479 1,518 1,551 152 944 1,367 0.0 0.0   EBIT   468 1,501 1,534 147 944 1,367 0.0 0.0   Pre-tax profit (PTP)   684.5 2,929.7 2,700.8 2,903.0 478.8 2,678.8 0.0 0.0   Net earnings   508.7 2,288.3 2,088.6 1,990.3 685.3 2,098.3 0.0 0.0   Pre-tax profit without non-rec. items   684 2,930 2,701 2,903 479 2,679 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   23.3 21.2 4.7 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   4,383 6,563 8,541 10,419 10,990 12,970 11,682 11,682   Interest-bearing liabilities   0.0 0.0 0.0 0.0 82.2 0.0 0.0 0.0   Balance sheet total (assets)   4,545 7,360 9,970 11,496 11,138 13,104 11,682 11,682   Net Debt   -3,384 -5,866 -8,271 -10,004 -8,323 -11,104 -11,682 -11,682     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   679 2,718 2,872 1,268 1,760 2,687 0.0 0.0   Gross profit growth   16.6% 300.2% 5.7% -55.9% 38.9% 52.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,545 7,360 9,970 11,496 11,138 13,104 11,682 11,682   Balance sheet change%   9.6% 61.9% 35.5% 15.3% -3.1% 17.7% -10.8% 0.0%   Added value   479.2 1,517.6 1,550.6 152.2 949.0 1,366.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   12 -19 -33 -9 0 0 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 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 (%)   68.8% 55.2% 53.4% 11.6% 53.6% 50.9% 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 %   24.6% 49.2% 31.3% 27.1% 17.2% 22.1% 0.0% 0.0%   ROI %   25.5% 53.4% 35.8% 30.6% 18.1% 22.3% 0.0% 0.0%   ROE %   12.2% 41.8% 27.7% 21.0% 6.4% 17.5% 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 %   96.4% 89.2% 85.7% 90.6% 98.7% 99.0% 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, %   -706.3% -386.5% -533.4% -6,574.2% -881.4% -812.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.7% 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% 3,568.8% 0.9% 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   29.9 8.8 6.8 10.2 71.4 90.2 0.0 0.0   Current Ratio   29.9 8.8 6.8 10.2 71.4 90.2 0.0 0.0   Cash and cash equivalent   3,384.4 5,866.1 8,270.6 10,003.7 8,405.0 11,103.7 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   638.0 1,082.9 54.9 -256.5 1,136.2 1,842.1 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 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 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0