Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kjær & Partnere Advokatpartnerselskab 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   4.2% 2.6% 5.1% 5.4% 7.6% 6.3% 14.7% 14.5%   Credit score (0-100)   49 61 42 41 31 37 14 15   Credit rating   BBB BBB BBB BBB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   4,494 5,903 7,550 7,215 0 0 0 0   Gross profit   3,317 4,681 5,197 4,832 4,886 4,777 0.0 0.0   EBITDA   221 527 238 236 -5.2 92.4 0.0 0.0   EBIT   116 422 133 131 -5.2 92.4 0.0 0.0   Pre-tax profit (PTP)   0.0 300.0 0.0 0.0 0.0 0.0 0.0 0.0   Net earnings   0.0 300.0 0.0 0.0 0.0 0.0 0.0 0.0   Pre-tax profit without non-rec. items   128 439 160 158 0.0 229 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   15.0 10.0 5.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   500 800 500 500 500 500 0.0 0.0   Interest-bearing liabilities   796 1,552 2,315 2,695 2,934 3,183 0.0 0.0   Balance sheet total (assets)   12,589 5,423 8,988 9,374 8,502 6,972 0.0 0.0   Net Debt   -10,061 -972 -2,467 -2,675 -1,630 234 0.0 0.0     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   4,494 5,903 7,550 7,215 0 0 0 0   Net sales growth   16.9% 31.4% 27.9% -4.4% -100.0% 0.0% 0.0% 0.0%   Gross profit   3,317 4,681 5,197 4,832 4,886 4,777 0.0 0.0   Gross profit growth   20.1% 41.1% 11.0% -7.0% 1.1% -2.2% -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)   12,589 5,423 8,988 9,374 8,502 6,972 0 0   Balance sheet change%   152.2% -56.9% 65.8% 4.3% -9.3% -18.0% -100.0% 0.0%   Added value   221.4 527.1 237.6 236.5 99.8 92.4 0.0 0.0   Added value %   4.9% 8.9% 3.1% 3.3% 0.0% 0.0% 0.0% 0.0%   Investments   -210 -210 -210 -210 0 0 0 0   Net sales trend   1.0 2.0 3.0 -1.0 -2.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   4.9% 8.9% 3.1% 3.3% 0.0% 0.0% 0.0% 0.0%   EBIT %   2.6% 7.1% 1.8% 1.8% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   3.5% 9.0% 2.6% 2.7% -0.1% 1.9% 0.0% 0.0%   Net Earnings %   0.0% 5.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   2.3% 6.9% 1.4% 1.5% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   2.8% 7.4% 2.1% 2.2% 0.0% 0.0% 0.0% 0.0%   ROA %   1.3% 4.7% 1.8% 1.4% 0.0% 1.5% 0.0% 0.0%   ROI %   11.2% 23.1% 5.1% 4.4% 0.0% 3.2% 0.0% 0.0%   ROE %   0.0% 46.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   4.0% 14.8% 5.6% 5.3% 5.9% 7.2% 0.0% 0.0%   Relative indebtedness %   269.0% 78.3% 112.4% 123.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   27.4% 35.5% 49.1% 48.6% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -4,545.5% -184.4% -1,038.6% -1,131.5% 31,275.4% 253.9% 0.0% 0.0%   Gearing %   159.1% 194.0% 463.0% 539.1% 586.9% 636.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -1.6% -1.5% -1.4% -1.1% -0.0% -3.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.0 1.1 1.0 1.1 1.1 1.1 0.0 0.0   Current Ratio   1.0 1.1 1.0 1.1 1.1 1.1 0.0 0.0   Cash and cash equivalent   10,857.1 2,524.2 4,782.2 5,370.9 4,564.0 2,948.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   58.2 120.7 91.4 78.2 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   -7.7 -0.0 -0.0 -0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   273.1% 88.3% 117.7% 129.9% 0.0% 0.0% 0.0% 0.0%   Net working capital   185.0 590.0 395.0 500.0 500.0 500.0 0.0 0.0   Net working capital %   4.1% 10.0% 5.2% 6.9% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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