Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JENS BANG LIEBST ADVOKATANPARTSSELSKAB Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   3.9% 6.6% 3.9% 4.6% 2.0% 2.5% 9.6% 9.6%   Credit score (0-100)   52 37 50 44 68 61 26 26   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.2 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 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 1,024 340 827 0 0 0   Gross profit   667 333 514 107 382 1,274 0.0 0.0   EBITDA   -252 -706 -736 -738 107 1,090 0.0 0.0   EBIT   -291 -745 -775 -778 107 1,090 0.0 0.0   Pre-tax profit (PTP)   466.1 77.6 291.3 413.5 816.2 1,565.5 0.0 0.0   Net earnings   328.3 38.9 201.2 252.5 597.7 1,213.6 0.0 0.0   Pre-tax profit without non-rec. items   466 77.6 291 414 816 1,566 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   97.5 58.5 19.6 81.0 81.0 81.0 0.0 0.0   Shareholders equity total   720 651 742 881 1,365 2,460 2,213 2,213   Interest-bearing liabilities   2.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,038 980 1,489 1,750 2,241 3,438 2,213 2,213   Net Debt   -38.2 -338 -559 -963 -912 -972 -2,213 -2,213     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 1,024 340 827 0 0 0   Net sales growth   0.0% 0.0% 0.0% -66.8% 143.3% -100.0% 0.0% 0.0%   Gross profit   667 333 514 107 382 1,274 0.0 0.0   Gross profit growth   -74.1% -50.0% 54.2% -79.2% 257.8% 233.6% -100.0% 0.0%   Employees   0 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)   1,038 980 1,489 1,750 2,241 3,438 2,213 2,213   Balance sheet change%   -28.2% -5.6% 52.0% 17.5% 28.1% 53.4% -35.6% 0.0%   Added value   -252.2 -706.3 -735.7 -737.8 147.1 1,089.9 0.0 0.0   Added value %   0.0% 0.0% -71.8% -217.0% 17.8% 0.0% 0.0% 0.0%   Investments   -78 -78 -78 22 0 0 -81 0   Net sales trend   0.0 0.0 0.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 1.0 2.0 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% -71.8% -217.0% 13.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% -75.6% -228.7% 13.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -43.7% -223.7% -150.8% -728.4% 28.1% 85.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 19.6% 74.3% 72.3% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 23.4% 86.0% 72.3% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 28.4% 121.6% 98.7% 0.0% 0.0% 0.0%   ROA %   38.9% 8.2% 24.0% 25.6% 42.0% 55.5% 0.0% 0.0%   ROI %   78.7% 12.0% 42.5% 50.7% 73.6% 81.8% 0.0% 0.0%   ROE %   53.9% 5.7% 28.9% 31.1% 53.2% 63.5% 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 %   69.4% 66.5% 49.8% 50.4% 60.9% 71.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 72.9% 251.2% 104.2% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 18.4% -32.0% -6.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   15.2% 47.9% 76.0% 130.5% -849.4% -89.2% 0.0% 0.0%   Gearing %   0.3% 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 %   356.4% 490.4% 0.0% 0.0% 0.0% 0.0% 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   2.6 2.4 1.8 1.8 2.4 3.4 0.0 0.0   Current Ratio   2.6 2.4 1.8 1.8 2.4 3.4 0.0 0.0   Cash and cash equivalent   40.2 338.3 559.0 962.9 911.6 972.2 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 19.6 0.0 1.8 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 -11.4 -25.0 -23.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 131.3% 454.0% 246.1% 0.0% 0.0% 0.0%   Net working capital   497.9 143.4 46.2 -187.8 306.0 1,306.3 0.0 0.0   Net working capital %   0.0% 0.0% 4.5% -55.2% 37.0% 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 1,024 340 827 0 0 0   Added value / employee   0 -706 -736 -738 147 1,090 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -706 -736 -738 107 1,090 0 0   EBIT / employee   0 -745 -775 -778 107 1,090 0 0   Net earnings / employee   0 39 201 252 598 1,214 0 0