Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Advokatfirmaet Michael Bjørn Hansen ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   2.0% 2.6% 4.1% 2.2% 3.0% 2.1% 10.8% 10.8%   Credit score (0-100)   70 62 49 64 57 66 23 23   Credit rating   A BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.3 0.0 0.0 0.1 0.0 0.2 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   1,278 1,156 1,082 1,956 1,601 1,636 1,636 1,636   Gross profit   865 776 610 1,301 1,044 1,089 0.0 0.0   EBITDA   562 57.1 113 396 515 266 0.0 0.0   EBIT   522 34.9 79.3 273 423 197 0.0 0.0   Pre-tax profit (PTP)   471.3 152.9 83.1 471.7 240.8 325.1 0.0 0.0   Net earnings   366.8 119.2 47.5 364.6 185.0 252.2 0.0 0.0   Pre-tax profit without non-rec. items   471 153 83.1 472 241 325 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   79.1 56.9 409 368 276 207 0.0 0.0   Shareholders equity total   1,451 1,419 1,515 1,794 1,792 1,440 463 463   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,776 1,627 1,854 2,209 2,006 1,707 463 463   Net Debt   -823 -509 -443 -634 -985 -627 -363 -363     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   1,278 1,156 1,082 1,956 1,601 1,636 1,636 1,636   Net sales growth   7.5% -9.6% -6.4% 80.8% -18.1% 2.2% 0.0% 0.0%   Gross profit   865 776 610 1,301 1,044 1,089 0.0 0.0   Gross profit growth   11.3% -10.3% -21.3% 113.2% -19.8% 4.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,776 1,627 1,854 2,209 2,006 1,707 463 463   Balance sheet change%   -5.4% -8.4% 14.0% 19.1% -9.2% -14.9% -72.9% 0.0%   Added value   561.6 57.1 112.7 395.6 545.8 266.4 0.0 0.0   Added value %   43.9% 4.9% 10.4% 20.2% 34.1% 16.3% 0.0% 0.0%   Investments   -79 -44 319 -164 -184 -138 -207 0   Net sales trend   1.0 -1.0 -2.0 1.0 -1.0 1.0 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  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 %   43.9% 4.9% 10.4% 20.2% 32.2% 16.3% 0.0% 0.0%   EBIT %   40.8% 3.0% 7.3% 14.0% 26.4% 12.1% 0.0% 0.0%   EBIT to gross profit (%)   60.4% 4.5% 13.0% 21.0% 40.5% 18.1% 0.0% 0.0%   Net Earnings %   28.7% 10.3% 4.4% 18.6% 11.6% 15.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   31.8% 12.2% 7.5% 24.9% 17.3% 19.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   36.9% 13.2% 7.7% 24.1% 15.0% 19.9% 0.0% 0.0%   ROA %   28.6% 9.0% 4.8% 23.2% 20.1% 17.5% 0.0% 0.0%   ROI %   34.8% 10.5% 5.6% 28.1% 23.3% 19.8% 0.0% 0.0%   ROE %   24.8% 8.3% 3.2% 22.0% 10.3% 15.6% 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 %   81.7% 87.2% 81.7% 81.2% 89.3% 84.4% 100.0% 100.0%   Relative indebtedness %   23.7% 16.1% 29.4% 20.1% 12.0% 15.0% 0.0% 0.0%   Relative net indebtedness %   -40.7% -27.9% -11.6% -12.3% -49.5% -23.4% -22.2% -22.2%   Net int. bear. debt to EBITDA, %   -146.6% -890.8% -393.2% -160.3% -191.1% -235.3% 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  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 3.3 1.4 1.6 5.1 2.6 0.0 0.0   Current Ratio   2.7 3.3 1.4 1.6 5.1 2.6 0.0 0.0   Cash and cash equivalent   823.2 508.9 443.0 634.1 984.5 626.9 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 %   64.4% 52.7% 40.9% 32.4% 61.5% 38.3% 22.2% 22.2%   Net working capital   520.6 423.0 125.2 241.2 792.7 382.1 0.0 0.0   Net working capital %   40.7% 36.6% 11.6% 12.3% 49.5% 23.4% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0