Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ML+ PARTNERS Advokatanpartsselskab 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   11.1% 6.7% 7.5% 4.3% 4.7% 6.1% 9.9% 9.7%   Credit score (0-100)   23 37 32 46 45 37 25 25   Credit rating   BB BBB BB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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 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   7,513 7,544 8,106 11,376 12,208 11,709 0.0 0.0   EBITDA   693 811 350 929 1,180 565 0.0 0.0   EBIT   362 811 350 929 1,180 565 0.0 0.0   Pre-tax profit (PTP)   118.8 544.1 53.8 557.1 769.1 218.5 0.0 0.0   Net earnings   93.2 420.0 42.1 428.5 603.9 165.5 0.0 0.0   Pre-tax profit without non-rec. items   119 544 53.8 557 769 218 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   218 638 680 1,108 1,712 1,878 1,698 1,698   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,653 11,081 13,276 16,103 15,347 18,497 1,698 1,698   Net Debt   -403 -389 -688 -1,297 -594 -1,473 -1,698 -1,698     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   7,513 7,544 8,106 11,376 12,208 11,709 0.0 0.0   Gross profit growth   8.4% 0.4% 7.4% 40.4% 7.3% -4.1% -100.0% 0.0%   Employees   9 10 11 13 14 15 0 0   Employee growth %   12.5% 11.1% 10.0% 18.2% 7.7% 7.1% -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)   9,653 11,081 13,276 16,103 15,347 18,497 1,698 1,698   Balance sheet change%   -0.3% 14.8% 19.8% 21.3% -4.7% 20.5% -90.8% 0.0%   Added value   693.0 810.6 350.2 929.1 1,180.4 565.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -661 0 0 0 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   2.0 3.0 4.0 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 (%)   4.8% 10.7% 4.3% 8.2% 9.7% 4.8% 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 %   4.1% 7.8% 2.9% 6.4% 7.5% 4.2% 0.0% 0.0%   ROI %   12.6% 23.7% 14.5% 37.0% 41.4% 39.4% 0.0% 0.0%   ROE %   54.5% 98.2% 6.4% 47.9% 42.8% 9.2% 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 %   2.3% 5.8% 5.1% 6.9% 11.2% 10.2% 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, %   -58.1% -48.0% -196.4% -139.6% -50.3% -260.4% 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 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   1.4 1.5 1.1 1.3 1.4 1.5 0.0 0.0   Current Ratio   1.4 1.5 1.1 1.3 1.4 1.5 0.0 0.0   Cash and cash equivalent   402.7 389.4 687.9 1,297.4 594.1 1,472.7 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   2,852.9 3,672.4 1,010.6 3,921.3 4,525.1 6,007.8 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   77 81 32 71 84 38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   77 81 32 71 84 38 0 0   EBIT / employee   40 81 32 71 84 38 0 0   Net earnings / employee   10 42 4 33 43 11 0 0