Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IDEAL Advokatfirma 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   1.0% 1.0% 1.0% 1.3% 2.1% 1.4% 14.7% 14.5%   Credit score (0-100)   88 88 87 79 67 77 14 15   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   958.2 1,091.4 1,055.4 286.8 2.0 140.8 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   22,144 21,966 20,202 22,724 25,701 19,368 0.0 0.0   EBITDA   9,843 10,040 9,455 10,355 12,949 9,150 0.0 0.0   EBIT   8,992 9,163 8,598 9,804 12,769 9,005 0.0 0.0   Pre-tax profit (PTP)   8,898.0 9,054.0 8,518.0 9,697.0 12,709.0 9,043.0 0.0 0.0   Net earnings   8,898.0 9,054.0 8,518.0 9,697.0 12,709.0 9,043.0 0.0 0.0   Pre-tax profit without non-rec. items   8,898 9,054 8,518 9,697 12,709 9,043 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   2,332 1,608 790 255 137 753 0.0 0.0   Shareholders equity total   9,398 9,554 9,018 10,322 13,334 6,840 0.0 0.0   Interest-bearing liabilities   3,308 5,207 2,048 1,425 52.0 1,360 0.0 0.0   Balance sheet total (assets)   17,420 20,423 17,123 15,383 16,679 10,135 0.0 0.0   Net Debt   3,264 5,160 1,594 1,398 -1,450 1,338 0.0 0.0     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   22,144 21,966 20,202 22,724 25,701 19,368 0.0 0.0   Gross profit growth   22.4% -0.8% -8.0% 12.5% 13.1% -24.6% -100.0% 0.0%   Employees   18 21 20 20 21 16 0 0   Employee growth %   0.0% 16.7% -4.8% 0.0% 5.0% -23.8% -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)   17,420 20,423 17,123 15,383 16,679 10,135 0 0   Balance sheet change%   5.5% 17.2% -16.2% -10.2% 8.4% -39.2% -100.0% 0.0%   Added value   9,843.0 10,040.0 9,455.0 10,355.0 13,320.0 9,150.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,350 -1,601 -1,675 -1,086 -298 471 -753 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 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 (%)   40.6% 41.7% 42.6% 43.1% 49.7% 46.5% 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 %   53.0% 48.4% 45.8% 60.4% 79.7% 67.7% 0.0% 0.0%   ROI %   72.0% 66.7% 66.6% 86.1% 101.6% 84.1% 0.0% 0.0%   ROE %   103.8% 95.5% 91.7% 100.3% 107.4% 89.7% 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 %   53.9% 46.8% 52.7% 67.1% 79.9% 67.5% 0.0% 0.0%   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, %   33.2% 51.4% 16.9% 13.5% -11.2% 14.6% 0.0% 0.0%   Gearing %   35.2% 54.5% 22.7% 13.8% 0.4% 19.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 2.6% 2.2% 7.3% 8.4% 4.2% 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   1.9 1.7 2.0 3.0 4.9 2.8 0.0 0.0   Current Ratio   1.9 1.7 2.0 3.0 4.9 2.8 0.0 0.0   Cash and cash equivalent   44.0 47.0 454.0 27.0 1,502.0 22.0 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   7,066.0 7,946.0 8,228.0 10,067.0 13,197.0 6,087.0 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   547 478 473 518 634 572 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   547 478 473 518 617 572 0 0   EBIT / employee   500 436 430 490 608 563 0 0   Net earnings / employee   494 431 426 485 605 565 0 0