Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOKATANPARTSSELSKABET NYGAARD 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% 0.6% 0.6%   Bankruptcy risk   0.9% 1.5% 1.5% 1.1% 1.4% 1.4% 7.7% 7.6%   Credit score (0-100)   91 77 76 83 78 77 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   803.3 30.7 43.7 405.9 124.9 168.3 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   4,770 25.7 18.3 -174 45.6 4.8 0.0 0.0   EBITDA   3,677 -1,160 -1,424 -1,669 -1,716 -1,861 0.0 0.0   EBIT   3,334 -1,251 -1,535 -1,774 -1,755 -1,900 0.0 0.0   Pre-tax profit (PTP)   2,180.5 5,158.8 3,271.2 2,419.2 5,033.5 6,038.1 0.0 0.0   Net earnings   1,679.2 4,016.3 2,387.7 1,880.8 3,933.9 4,693.6 0.0 0.0   Pre-tax profit without non-rec. items   2,180 5,159 3,271 2,419 5,034 6,038 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   2,837 3,246 3,135 3,828 2,974 2,941 0.0 0.0   Shareholders equity total   8,152 11,168 12,156 12,536 15,470 20,047 18,767 18,767   Interest-bearing liabilities   2,764 2,391 2,283 2,260 1,466 1,433 0.0 0.0   Balance sheet total (assets)   11,282 14,569 15,781 16,416 18,777 23,315 18,767 18,767   Net Debt   2,631 -1,743 -3,267 -3,964 -4,892 -6,276 -18,767 -18,767     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   4,770 25.7 18.3 -174 45.6 4.8 0.0 0.0   Gross profit growth   -0.8% -99.5% -28.6% 0.0% 0.0% -89.6% -100.0% 0.0%   Employees   1 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)   11,282 14,569 15,781 16,416 18,777 23,315 18,767 18,767   Balance sheet change%   -5.1% 29.1% 8.3% 4.0% 14.4% 24.2% -19.5% 0.0%   Added value   3,677.2 -1,159.6 -1,423.7 -1,669.0 -1,650.3 -1,860.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -315 318 -222 589 -893 -72 -2,941 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 -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 (%)   69.9% -4,872.9% -8,373.6% 1,019.2% -3,845.6% -39,928.2% 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 %   29.7% 40.6% 22.7% 16.5% 36.5% 29.6% 0.0% 0.0%   ROI %   31.0% 42.7% 24.6% 18.2% 40.5% 32.4% 0.0% 0.0%   ROE %   20.2% 41.6% 20.5% 15.2% 28.1% 26.4% 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 %   72.3% 85.9% 77.0% 76.4% 82.4% 86.0% 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, %   71.5% 150.3% 229.5% 237.5% 285.1% 337.3% 0.0% 0.0%   Gearing %   33.9% 21.4% 18.8% 18.0% 9.5% 7.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   46.1% 3.6% 7.7% 10.6% 74.9% 13.0% 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 5.8 5.8 5.1 8.1 10.5 0.0 0.0   Current Ratio   1.7 5.8 5.8 5.1 8.1 10.5 0.0 0.0   Cash and cash equivalent   133.1 4,134.3 5,549.3 6,223.1 6,357.9 7,709.3 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   2,177.0 4,831.5 6,214.3 3,614.3 8,375.3 11,816.8 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   3,677 -1,160 -1,424 -1,669 -1,650 -1,861 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,677 -1,160 -1,424 -1,669 -1,716 -1,861 0 0   EBIT / employee   3,334 -1,251 -1,535 -1,774 -1,755 -1,900 0 0   Net earnings / employee   1,679 4,016 2,388 1,881 3,934 4,694 0 0