Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JURISTHUSET 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2% 1.2%   Bankruptcy risk   13.4% 12.5% 12.5% 13.1% 9.5% 8.0% 16.0% 16.0%   Credit score (0-100)   18 20 19 16 25 29 12 12   Credit rating   BB BB BB BB BB 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   999 1,135 0 0 0 0 0 0   Gross profit   76.4 97.5 222 331 450 515 0.0 0.0   EBITDA   72.4 79.4 65.4 74.3 235 8.8 0.0 0.0   EBIT   72.4 79.4 65.4 74.3 235 8.8 0.0 0.0   Pre-tax profit (PTP)   75.7 89.4 66.9 79.1 232.4 18.1 0.0 0.0   Net earnings   51.6 62.5 45.8 53.7 167.4 0.7 0.0 0.0   Pre-tax profit without non-rec. items   75.7 89.4 66.9 79.1 232 18.1 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   82.8 106 81.8 78.9 303 304 254 254   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,014 766 1,189 1,210 872 1,263 254 254   Net Debt   -154 -9.3 -133 -36.5 -3.5 -362 -254 -254     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   999 1,135 0 0 0 0 0 0   Net sales growth   15.1% 13.6% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   76.4 97.5 222 331 450 515 0.0 0.0   Gross profit growth   96.7% 27.6% 127.3% 49.3% 36.1% 14.4% -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)   1,014 766 1,189 1,210 872 1,263 254 254   Balance sheet change%   -2.9% -24.5% 55.2% 1.8% -27.9% 44.8% -79.9% 0.0%   Added value   72.4 79.4 65.4 74.3 235.1 8.8 0.0 0.0   Added value %   7.2% 7.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 2.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 %   7.2% 7.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   7.2% 7.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   94.8% 81.4% 29.5% 22.5% 52.2% 1.7% 0.0% 0.0%   Net Earnings %   5.2% 5.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   5.2% 5.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   7.6% 7.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   7.4% 10.4% 7.0% 6.8% 23.0% 1.7% 0.0% 0.0%   ROI %   7.5% 10.8% 7.3% 7.2% 33.2% 6.0% 0.0% 0.0%   ROE %   61.8% 66.3% 48.8% 66.8% 87.7% 0.2% 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 %   8.2% 13.8% 6.9% 6.5% 34.7% 24.0% 100.0% 100.0%   Relative indebtedness %   93.2% 58.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   77.8% 57.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -212.8% -11.7% -203.9% -49.1% -1.5% -4,104.3% 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   0.0 0.0 0.0 0.0 2.0 1.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 2.0 1.6 0.0 0.0   Cash and cash equivalent   154.1 9.3 133.4 36.5 3.5 361.8 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)   225.6 123.7 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 %   101.5% 67.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   1,014.3 766.0 1,188.8 1,210.3 434.5 452.5 0.0 0.0   Net working capital %   101.5% 67.5% 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 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