Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEONI ADVOKATER 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2%   Bankruptcy risk   0.7% 0.5% 0.7% 0.7% 0.7% 0.6% 8.6% 8.1%   Credit score (0-100)   95 99 95 94 95 96 27 30   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   1,872.5 1,969.7 2,000.2 2,163.7 2,437.8 2,345.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   26,520 25,292 27,654 29,389 34,239 32,889 0.0 0.0   EBITDA   2,101 2,171 2,286 2,341 2,704 2,882 0.0 0.0   EBIT   1,517 1,629 1,978 2,117 2,363 2,549 0.0 0.0   Pre-tax profit (PTP)   1,521.8 1,616.0 1,927.3 2,073.6 2,318.0 2,520.5 0.0 0.0   Net earnings   1,521.8 1,616.0 1,927.3 2,073.6 2,318.0 2,520.5 0.0 0.0   Pre-tax profit without non-rec. items   1,522 1,616 1,927 2,074 2,318 2,521 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   1,144 748 569 464 1,034 942 0.0 0.0   Shareholders equity total   12,322 12,416 12,727 12,874 14,661 14,863 10,580 10,580   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   21,601 20,294 22,796 25,024 28,630 24,660 10,580 10,580   Net Debt   -4,129 -3,426 -4,758 -7,681 -6,604 -3,752 -10,580 -10,580     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   26,520 25,292 27,654 29,389 34,239 32,889 0.0 0.0   Gross profit growth   5.4% -4.6% 9.3% 6.3% 16.5% -3.9% -100.0% 0.0%   Employees   30 30 31 30 33 33 0 0   Employee growth %   0.0% 0.0% 3.3% -3.2% 10.0% 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)   21,601 20,294 22,796 25,024 28,630 24,660 10,580 10,580   Balance sheet change%   7.1% -6.0% 12.3% 9.8% 14.4% -13.9% -57.1% 0.0%   Added value   1,516.8 1,628.6 1,977.9 2,117.1 2,363.1 2,549.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -802 -940 -487 -329 229 -426 -942 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   5.7% 6.4% 7.2% 7.2% 6.9% 7.8% 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 %   7.3% 7.8% 9.2% 8.9% 8.8% 9.6% 0.0% 0.0%   ROI %   12.4% 13.2% 15.4% 15.4% 16.3% 17.3% 0.0% 0.0%   ROE %   12.4% 13.1% 15.3% 16.2% 16.8% 17.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   57.0% 61.2% 55.8% 51.4% 51.2% 60.3% 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, %   -196.6% -157.8% -208.1% -328.1% -244.2% -130.2% 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.2 2.5 2.3 2.3 2.0 2.4 0.0 0.0   Current Ratio   2.2 2.5 2.3 2.3 2.0 2.4 0.0 0.0   Cash and cash equivalent   4,129.2 3,425.9 4,758.2 7,681.4 6,604.3 3,751.7 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   11,177.3 11,668.5 12,671.0 13,849.0 13,530.4 13,822.8 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   51 54 64 71 72 77 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   70 72 74 78 82 87 0 0   EBIT / employee   51 54 64 71 72 77 0 0   Net earnings / employee   51 54 62 69 70 76 0 0