Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kasus Advokatpartnerselskab 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 N/A 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   0.0% 2.0% 1.9% 1.3% 0.7% 1.2% 8.6% 8.6%   Credit score (0-100)   0 70 70 78 93 80 29 29   Credit rating   N/A A A A AA A BB BB   Credit limit (kDKK)   0.0 0.8 1.6 92.7 852.8 253.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 11,501 16,816 14,832 13,975 15,092 0.0 0.0   EBITDA   0.0 1,905 1,454 3,003 1,921 3,570 0.0 0.0   EBIT   0.0 1,893 1,422 2,971 1,889 3,538 0.0 0.0   Pre-tax profit (PTP)   0.0 1,875.0 1,398.2 2,882.0 1,855.8 3,546.4 0.0 0.0   Net earnings   0.0 1,875.0 1,398.2 2,882.0 1,855.8 3,546.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 1,875 1,398 2,882 1,856 3,546 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 148 116 84.0 52.0 20.0 0.0 0.0   Shareholders equity total   0.0 2,275 1,798 3,282 5,138 7,434 4,534 4,534   Interest-bearing liabilities   0.0 0.0 0.0 0.0 10.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 12,070 11,018 6,738 8,160 9,530 4,534 4,534   Net Debt   0.0 -3,161 -3,771 -504 -1,537 -1,819 -4,534 -4,534     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 11,501 16,816 14,832 13,975 15,092 0.0 0.0   Gross profit growth   0.0% 0.0% 46.2% -11.8% -5.8% 8.0% -100.0% 0.0%   Employees   0 10 11 11 11 11 0 0   Employee growth %   0.0% 0.0% 10.0% 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)   0 12,070 11,018 6,738 8,160 9,530 4,534 4,534   Balance sheet change%   0.0% 0.0% -8.7% -38.8% 21.1% 16.8% -52.4% 0.0%   Added value   0.0 1,905.0 1,454.3 3,003.1 1,921.3 3,569.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 136 -64 -64 -64 -64 -20 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 16.5% 8.5% 20.0% 13.5% 23.4% 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 %   0.0% 15.7% 12.5% 33.6% 25.5% 40.1% 0.0% 0.0%   ROI %   0.0% 78.8% 68.5% 117.3% 45.1% 56.4% 0.0% 0.0%   ROE %   0.0% 82.4% 68.7% 113.5% 44.1% 56.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 18.8% 16.3% 48.7% 63.0% 78.0% 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, %   0.0% -165.9% -259.3% -16.8% -80.0% -51.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.2% 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% 887.7% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.2 1.2 1.9 2.6 4.5 0.0 0.0   Current Ratio   0.0 1.2 1.2 1.9 2.6 4.5 0.0 0.0   Cash and cash equivalent   0.0 3,161.1 3,770.7 503.5 1,547.1 1,819.3 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 2,124.2 1,546.4 3,062.2 4,950.0 7,278.4 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 N/A 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   0 191 132 273 175 325 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 191 132 273 175 325 0 0   EBIT / employee   0 189 129 270 172 322 0 0   Net earnings / employee   0 187 127 262 169 322 0 0