Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lindhardt & Co. Advokatfirma ApS 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   3.8% 3.0% 3.1% 3.4% 4.9% 2.5% 13.3% 13.3%   Credit score (0-100)   52 58 56 53 44 61 17 17   Credit rating   BBB BBB BBB 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   -204 -261 -312 -344 -328 1,554 0.0 0.0   EBITDA   -1,155 -1,181 -1,279 -1,386 -1,198 597 0.0 0.0   EBIT   -1,183 -1,229 -1,337 -1,466 -1,277 527 0.0 0.0   Pre-tax profit (PTP)   508.0 267.6 584.7 262.6 167.5 114.1 0.0 0.0   Net earnings   397.1 202.3 443.3 170.2 125.0 79.0 0.0 0.0   Pre-tax profit without non-rec. items   508 268 585 263 167 114 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   161 187 198 208 148 143 0.0 0.0   Shareholders equity total   1,014 846 969 900 755 584 412 412   Interest-bearing liabilities   279 581 612 579 486 481 0.0 0.0   Balance sheet total (assets)   1,413 1,529 1,848 1,678 1,337 1,444 412 412   Net Debt   118 451 497 454 403 322 -412 -412     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   -204 -261 -312 -344 -328 1,554 0.0 0.0   Gross profit growth   -24.2% -28.3% -19.4% -10.4% 4.5% 0.0% -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)   1,413 1,529 1,848 1,678 1,337 1,444 412 412   Balance sheet change%   -4.5% 8.2% 20.9% -9.2% -20.3% 8.0% -71.5% 0.0%   Added value   -1,154.9 -1,181.4 -1,279.2 -1,385.7 -1,196.8 596.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -420 -22 -48 -70 -139 -75 -143 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 1.0 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 (%)   581.5% 470.7% 429.1% 426.3% 388.9% 33.9% 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 %   39.4% 22.9% 39.1% 19.2% 18.2% 14.5% 0.0% 0.0%   ROI %   41.3% 24.4% 43.4% 21.9% 20.0% 17.4% 0.0% 0.0%   ROE %   34.1% 21.7% 48.8% 18.2% 15.1% 11.8% 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 %   71.8% 55.3% 52.5% 53.6% 56.4% 40.4% 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, %   -10.2% -38.2% -38.8% -32.7% -33.6% 54.0% 0.0% 0.0%   Gearing %   27.6% 68.7% 63.1% 64.4% 64.4% 82.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   32.9% 16.0% 12.6% 12.7% 20.0% 18.0% 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   3.2 0.5 1.8 1.9 1.8 1.4 0.0 0.0   Current Ratio   3.2 0.6 1.9 1.9 2.0 1.5 0.0 0.0   Cash and cash equivalent   161.7 129.8 115.2 125.5 83.2 158.1 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   684.3 -413.6 659.9 581.9 522.7 298.6 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   -1,155 -1,181 -1,279 -1,386 -1,197 597 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,155 -1,181 -1,279 -1,386 -1,198 597 0 0   EBIT / employee   -1,183 -1,229 -1,337 -1,466 -1,277 527 0 0   Net earnings / employee   397 202 443 170 125 79 0 0