Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BACH ADVOKATPARTNERSELSKAB 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   4.4% 1.8% 1.9% 1.8% 1.9% 1.7% 15.9% 15.9%   Credit score (0-100)   48 73 70 71 69 72 12 12   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 2.6 2.6 7.3 1.5 8.6 -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   8,924 12,397 20,954 21,602 13,687 17,899 0.0 0.0   EBITDA   -124 71.0 79.0 175 226 93.7 0.0 0.0   EBIT   -138 55.0 39.0 140 128 11.2 0.0 0.0   Pre-tax profit (PTP)   -146.0 0.0 -49.0 0.0 0.0 0.0 0.0 0.0   Net earnings   -146.0 0.0 -49.0 0.0 0.0 0.0 0.0 0.0   Pre-tax profit without non-rec. items   -146 0.0 -49.0 0.0 0.0 0.0 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   32.0 60.0 136 167 152 307 0.0 0.0   Shareholders equity total   1,000 1,000 1,125 1,125 1,125 1,125 -844 -844   Interest-bearing liabilities   3,880 5,372 10,896 12,662 5,203 9,107 844 844   Balance sheet total (assets)   6,365 8,439 16,608 16,677 7,856 12,986 0.0 0.0   Net Debt   3,333 1,446 3,112 3,049 1,505 1,298 844 844     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   8,924 12,397 20,954 21,602 13,687 17,899 0.0 0.0   Gross profit growth   -23.8% 38.9% 69.0% 3.1% -36.6% 30.8% -100.0% 0.0%   Employees   10 12 11 9 9 9 0 0   Employee growth %   42.9% 20.0% -8.3% -18.2% 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)   6,365 8,439 16,608 16,677 7,856 12,986 0 0   Balance sheet change%   -9.7% 32.6% 96.8% 0.4% -52.9% 65.3% -100.0% 0.0%   Added value   -124.0 71.0 79.0 175.0 163.0 93.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8 12 36 -4 -113 72 -307 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 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 (%)   -1.5% 0.4% 0.2% 0.6% 0.9% 0.1% 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 %   -2.0% 0.9% 0.4% 0.9% 1.1% 0.5% 0.0% 0.0%   ROI %   -2.4% 1.1% 0.5% 1.1% 1.3% 0.6% 0.0% 0.0%   ROE %   -13.6% 0.0% -4.6% 0.0% 0.0% 0.0% 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 %   15.7% 11.8% 6.8% 6.7% 14.3% 8.7% -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, %   -2,687.9% 2,036.6% 3,939.2% 1,742.3% 665.9% 1,384.2% 0.0% 0.0%   Gearing %   388.0% 537.2% 968.5% 1,125.5% 462.5% 809.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 1.4% 1.2% 1.2% 1.5% 0.7% 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   1.2 1.1 1.1 1.1 1.1 1.0 0.0 0.0   Current Ratio   1.2 1.1 1.1 1.1 1.1 1.0 0.0 0.0   Cash and cash equivalent   547.0 3,926.0 7,784.0 9,613.0 3,698.0 7,809.2 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 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   968.0 940.0 989.0 958.0 670.0 509.5 -421.9 -421.9   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   -12 6 7 19 18 10 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -12 6 7 19 25 10 0 0   EBIT / employee   -14 5 4 16 14 1 0 0   Net earnings / employee   -15 0 -4 0 0 0 0 0