Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GALST ADVOKATAKTIESELSKAB 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   1.0% 1.0% 0.9% 0.9% 1.0% 1.0% 6.1% 6.1%   Credit score (0-100)   88 87 89 89 87 84 38 38   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   669.4 660.4 1,192.8 1,261.2 981.0 827.1 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   20,654 20,934 23,664 26,195 28,108 31,577 0.0 0.0   EBITDA   4,704 5,566 6,435 7,061 6,180 7,314 0.0 0.0   EBIT   4,639 5,489 6,285 6,817 5,911 7,035 0.0 0.0   Pre-tax profit (PTP)   4,581.2 5,439.9 6,156.9 6,634.0 5,696.5 6,969.2 0.0 0.0   Net earnings   3,527.2 4,166.8 4,756.7 5,081.5 4,377.6 5,351.5 0.0 0.0   Pre-tax profit without non-rec. items   4,581 5,440 6,157 6,634 5,696 6,969 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   197 166 95.0 54.0 189 829 0.0 0.0   Shareholders equity total   5,302 5,719 6,725 6,707 5,984 6,836 786 786   Interest-bearing liabilities   1,392 1,386 3,823 4,619 6,019 3,092 111 111   Balance sheet total (assets)   12,322 13,255 20,886 19,790 19,762 20,267 897 897   Net Debt   81.2 -1,383 -879 2,099 3,238 1,550 111 111     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   20,654 20,934 23,664 26,195 28,108 31,577 0.0 0.0   Gross profit growth   16.4% 1.4% 13.0% 10.7% 7.3% 12.3% -100.0% 0.0%   Employees   20 20 22 24 27 25 0 0   Employee growth %   -9.1% 0.0% 10.0% 9.1% 12.5% -7.4% -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)   12,322 13,255 20,886 19,790 19,762 20,267 897 897   Balance sheet change%   20.9% 7.6% 57.6% -5.2% -0.1% 2.6% -95.6% 0.0%   Added value   4,704.4 5,565.9 6,434.9 7,060.6 6,154.6 7,313.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -31 -108 800 62 -370 126 -829 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 (%)   22.5% 26.2% 26.6% 26.0% 21.0% 22.3% 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 %   41.3% 42.9% 36.9% 33.8% 30.2% 35.5% 0.0% 0.0%   ROI %   69.9% 76.9% 68.7% 60.2% 49.1% 61.8% 0.0% 0.0%   ROE %   73.3% 75.6% 76.5% 75.7% 69.0% 83.5% 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 %   43.0% 43.1% 32.2% 33.9% 30.3% 33.7% 87.6% 87.6%   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, %   1.7% -24.8% -13.7% 29.7% 52.4% 21.2% 0.0% 0.0%   Gearing %   26.3% 24.2% 56.8% 68.9% 100.6% 45.2% 14.2% 14.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 3.7% 5.2% 5.5% 5.2% 3.0% 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   1.7 1.8 1.5 1.5 1.4 1.5 0.0 0.0   Current Ratio   1.7 1.8 1.5 1.5 1.4 1.5 0.0 0.0   Cash and cash equivalent   1,311.0 2,769.0 4,702.6 2,519.8 2,780.8 1,541.4 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   4,960.8 5,755.1 6,656.2 6,066.1 5,413.4 5,804.0 -55.6 -55.6   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   235 278 292 294 228 293 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   235 278 292 294 229 293 0 0   EBIT / employee   232 274 286 284 219 281 0 0   Net earnings / employee   176 208 216 212 162 214 0 0