Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Frederiksberg Boligadvokater Advokatanpartsselskab 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   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   18.7% 19.8% 11.5% 13.0% 20.9% 9.4% 16.6% 16.6%   Credit score (0-100)   8 6 21 16 4 25 11 11   Credit rating   B B 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   434 1,162 1,722 2,263 1,113 1,536 0.0 0.0   EBITDA   431 333 287 -161 -449 931 0.0 0.0   EBIT   424 329 282 -170 -455 927 0.0 0.0   Pre-tax profit (PTP)   423.8 325.0 277.4 -175.4 -464.4 922.1 0.0 0.0   Net earnings   330.6 250.1 215.9 -137.1 -362.2 719.3 0.0 0.0   Pre-tax profit without non-rec. items   424 325 277 -175 -464 922 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   15.8 11.3 26.8 18.3 12.0 8.0 0.0 0.0   Shareholders equity total   71.2 -36.8 179 -71.0 -283 318 136 136   Interest-bearing liabilities   0.0 0.0 0.0 0.0 365 0.0 0.0 0.0   Balance sheet total (assets)   236 316 1,107 566 368 1,380 136 136   Net Debt   -153 -278 -284 -347 211 -1,254 -136 -136     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   434 1,162 1,722 2,263 1,113 1,536 0.0 0.0   Gross profit growth   70.0% 167.7% 48.3% 31.4% -50.8% 38.0% -100.0% 0.0%   Employees   0 2 3 3 2 1 0 0   Employee growth %   0.0% 0.0% 50.0% 0.0% -33.3% -50.0% -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)   236 316 1,107 566 368 1,380 136 136   Balance sheet change%   60.5% 33.6% 250.6% -48.9% -34.9% 274.9% -90.1% 0.0%   Added value   430.5 333.2 287.0 -161.4 -446.3 931.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -27 18 -3 -17 -13 -8 -8 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 -2.0 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 (%)   97.7% 28.3% 16.4% -7.5% -40.9% 60.3% 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 %   220.9% 111.6% 38.7% -19.5% -70.6% 91.3% 0.0% 0.0%   ROI %   683.3% 924.0% 314.3% -189.0% -249.1% 270.7% 0.0% 0.0%   ROE %   532.9% 129.2% 87.3% -36.8% -77.6% 209.6% 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 %   30.1% -11.5% 18.2% -14.0% -48.9% 42.0% 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, %   -35.6% -83.5% -99.1% 215.0% -47.1% -134.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% -128.9% 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% 5.3% 2.8% 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   1.3 1.0 1.3 1.1 0.6 3.1 0.0 0.0   Current Ratio   1.3 0.9 1.2 0.9 0.5 1.3 0.0 0.0   Cash and cash equivalent   153.1 278.3 284.4 346.9 153.8 1,253.9 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   55.4 -48.0 153.0 -89.2 -295.2 312.0 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   0 167 96 -54 -223 931 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 167 96 -54 -224 931 0 0   EBIT / employee   0 164 94 -57 -227 927 0 0   Net earnings / employee   0 125 72 -46 -181 719 0 0