Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ret&Råd Advokater Nordsjælland P/S 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   1.6% 2.8% 1.6% 0.8% 0.7% 1.0% 19.6% 19.6%   Credit score (0-100)   77 60 74 90 93 85 6 6   Credit rating   A BBB A AA AA A B B   Credit limit (kDKK)   19.9 0.0 16.2 740.0 745.6 452.0 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   14,493 14,497 14,850 13,870 14,282 16,295 0.0 0.0   EBITDA   706 25.6 2,189 1,652 1,500 733 0.0 0.0   EBIT   586 -250 1,783 1,231 1,184 509 0.0 0.0   Pre-tax profit (PTP)   565.3 -279.9 1,647.9 1,169.1 1,098.3 502.9 0.0 0.0   Net earnings   565.3 -279.9 1,647.9 1,169.1 1,098.3 502.9 0.0 0.0   Pre-tax profit without non-rec. items   565 -280 1,648 1,169 1,098 503 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   675 1,179 890 587 384 159 0.0 0.0   Shareholders equity total   3,835 2,990 3,922 4,591 4,520 3,925 0.9 0.9   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,714 7,527 12,390 8,249 7,903 8,001 0.9 0.9   Net Debt   -1,094 -3,128 -6,323 -2,489 -849 -658 -0.9 -0.9     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   14,493 14,497 14,850 13,870 14,282 16,295 0.0 0.0   Gross profit growth   34.3% 0.0% 2.4% -6.6% 3.0% 14.1% -100.0% 0.0%   Employees   20 24 21 22 24 31 0 0   Employee growth %   11.1% 20.0% -12.5% 4.8% 9.1% 29.2% -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)   9,714 7,527 12,390 8,249 7,903 8,001 1 1   Balance sheet change%   77.1% -22.5% 64.6% -33.4% -4.2% 1.2% -100.0% 0.0%   Added value   585.7 -250.2 1,783.1 1,230.8 1,184.4 508.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   93 166 -812 -842 -558 -448 -159 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 1.0 2.0 3.0 4.0 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 (%)   4.0% -1.7% 12.0% 8.9% 8.3% 3.1% 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 %   7.7% -2.9% 17.9% 12.2% 14.7% 6.6% 0.0% 0.0%   ROI %   17.3% -7.3% 51.7% 29.6% 26.0% 12.5% 0.0% 0.0%   ROE %   16.6% -8.2% 47.7% 27.5% 24.1% 11.9% 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 %   39.5% 39.7% 31.7% 55.7% 57.2% 49.1% 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, %   -155.0% -12,237.8% -288.9% -150.7% -56.6% -89.7% 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 1.3 1.4 2.0 2.1 1.8 0.0 0.0   Current Ratio   1.4 1.3 1.4 2.0 2.1 1.8 0.0 0.0   Cash and cash equivalent   1,093.9 3,128.5 6,323.3 2,489.1 849.4 657.7 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   2,479.2 1,414.1 2,929.4 3,573.4 3,742.8 3,371.5 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   29 -10 85 56 49 16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   35 1 104 75 62 24 0 0   EBIT / employee   29 -10 85 56 49 16 0 0   Net earnings / employee   28 -12 78 53 46 16 0 0