Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOKATFIRMAET ISAKSEN & NOMANNI, ODDER ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2%   Bankruptcy risk   8.3% 4.8% 3.3% 5.5% 4.9% 4.6% 20.0% 16.3%   Credit score (0-100)   31 46 56 41 43 46 5 11   Credit rating   BB BBB BBB BBB BBB BBB B 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   868 1,336 1,716 1,413 997 728 0.0 0.0   EBITDA   111 613 865 47.1 97.4 107 0.0 0.0   EBIT   63.0 568 824 17.9 80.2 87.2 0.0 0.0   Pre-tax profit (PTP)   54.4 557.4 816.0 14.8 84.9 75.8 0.0 0.0   Net earnings   37.3 429.1 630.2 9.7 64.8 56.9 0.0 0.0   Pre-tax profit without non-rec. items   54.4 557 816 14.8 84.9 75.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   126 90.3 49.9 20.7 58.8 38.9 0.0 0.0   Shareholders equity total   19.8 449 759 139 204 261 181 181   Interest-bearing liabilities   242 0.0 0.0 0.0 222 0.0 0.0 0.0   Balance sheet total (assets)   2,645 8,872 8,840 5,509 6,370 6,063 181 181   Net Debt   -1,736 -8,067 -8,101 -4,616 -5,124 -5,616 -181 -181     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   868 1,336 1,716 1,413 997 728 0.0 0.0   Gross profit growth   -31.9% 53.9% 28.5% -17.7% -29.5% -27.0% -100.0% 0.0%   Employees   2 2 2 3 3 2 0 0   Employee growth %   -33.3% 0.0% 0.0% 50.0% 0.0% -33.3% -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)   2,645 8,872 8,840 5,509 6,370 6,063 181 181   Balance sheet change%   35.8% 235.5% -0.4% -37.7% 15.6% -4.8% -97.0% 0.0%   Added value   110.9 613.2 864.5 47.1 109.4 107.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -96 -81 -81 -58 21 -40 -39 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   7.3% 42.5% 48.0% 1.3% 8.0% 12.0% 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 %   2.8% 9.9% 9.3% 0.4% 1.6% 1.4% 0.0% 0.0%   ROI %   22.8% 159.7% 133.7% 5.6% 25.1% 23.4% 0.0% 0.0%   ROE %   3.8% 183.1% 104.3% 2.2% 37.8% 24.5% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.7% 5.1% 8.6% 2.5% 3.2% 4.3% 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, %   -1,565.2% -1,315.5% -937.0% -9,797.0% -5,262.2% -5,244.5% 0.0% 0.0%   Gearing %   1,223.0% 0.0% 0.0% 0.0% 109.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 10.6% 0.0% 0.0% 7.7% 12.4% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.0 1.0 1.1 1.0 1.0 1.0 0.0 0.0   Current Ratio   1.0 1.0 1.1 1.0 1.0 1.0 0.0 0.0   Cash and cash equivalent   1,978.2 8,066.8 8,100.6 4,616.1 5,346.2 5,615.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -106.6 361.6 734.8 224.5 218.0 228.9 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   55 307 432 16 36 54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   55 307 432 16 32 54 0 0   EBIT / employee   32 284 412 6 27 44 0 0   Net earnings / employee   19 215 315 3 22 28 0 0