Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Advokatanpartsselskabet Agro Advokater 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   6.4% 7.3% 10.5% 12.5% 18.1% 15.9% 15.9% 15.9%   Credit score (0-100)   38 34 23 17 7 11 12 12   Credit rating   BBB BBB BB BB B BB 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   556 176 -106 569 253 659 0.0 0.0   EBITDA   409 42.4 -266 -34.2 -280 120 0.0 0.0   EBIT   409 42.4 -266 -34.2 -280 120 0.0 0.0   Pre-tax profit (PTP)   408.5 42.2 -268.0 -41.4 -281.3 118.1 0.0 0.0   Net earnings   318.6 32.9 -209.0 -32.5 -219.2 92.1 0.0 0.0   Pre-tax profit without non-rec. items   408 42.2 -268 -41.4 -281 118 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   384 402 178 130 -89.0 3.1 -46.9 -46.9   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 46.9 46.9   Balance sheet total (assets)   608 826 1,468 2,990 4,146 3,235 0.0 0.0   Net Debt   -173 -200 -120 -115 -1,034 -232 46.9 46.9     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   556 176 -106 569 253 659 0.0 0.0   Gross profit growth   381.2% -68.3% 0.0% 0.0% -55.6% 160.6% -100.0% 0.0%   Employees   1 1 1 1 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   608 826 1,468 2,990 4,146 3,235 0 0   Balance sheet change%   27.8% 35.9% 77.9% 103.6% 38.7% -22.0% -100.0% 0.0%   Added value   408.7 42.4 -265.6 -34.2 -279.8 120.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 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 (%)   73.5% 24.1% 251.7% -6.0% -110.7% 18.3% 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 %   75.5% 5.9% -23.2% -1.5% -7.7% 3.2% 0.0% 0.0%   ROI %   176.2% 10.8% -91.7% -22.2% -430.0% 7,659.9% 0.0% 0.0%   ROE %   137.4% 8.4% -72.2% -21.1% -10.2% 4.4% 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 %   63.2% 48.7% 12.1% 4.4% -2.1% 0.1% -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, %   -42.3% -472.0% 45.0% 337.5% 369.7% -192.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   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   2.7 1.9 1.1 1.0 1.0 1.0 0.0 0.0   Current Ratio   2.7 1.9 1.1 1.0 1.0 1.0 0.0 0.0   Cash and cash equivalent   172.8 200.1 119.6 115.5 1,034.5 231.6 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   383.8 401.7 177.7 130.1 -89.0 3.1 -23.4 -23.4   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   409 42 -266 -34 0 120 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   409 42 -266 -34 0 120 0 0   EBIT / employee   409 42 -266 -34 0 120 0 0   Net earnings / employee   319 33 -209 -33 0 92 0 0