Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Berg Advokater 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  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   2.4% 1.3% 3.1% 1.4% 1.7% 4.1% 6.1% 5.8%   Credit score (0-100)   65 80 54 78 72 49 38 40   Credit rating   BBB A BBB A A BBB BBB BBB   Credit limit (kDKK)   0.1 172.9 0.0 95.5 13.8 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   0 0 0 0 0 0 0 0   Gross profit   5,108 12,235 13,317 12,180 11,940 11,209 0.0 0.0   EBITDA   306 1,550 349 1,836 1,304 255 0.0 0.0   EBIT   -10.7 891 -886 1,174 666 -446 0.0 0.0   Pre-tax profit (PTP)   -148.3 680.1 -1,211.3 793.7 445.4 -674.5 0.0 0.0   Net earnings   -148.3 680.1 -1,211.3 793.7 445.4 -674.5 0.0 0.0   Pre-tax profit without non-rec. items   -148 680 -1,211 794 445 -675 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   66.4 128 91.1 53.9 187 276 0.0 0.0   Shareholders equity total   8,630 9,310 6,830 7,623 7,569 6,544 5,944 5,944   Interest-bearing liabilities   4,291 1,388 200 1,961 2,787 3,024 0.0 0.0   Balance sheet total (assets)   16,226 16,921 15,603 12,996 13,276 11,924 5,944 5,944   Net Debt   4,244 911 -2,805 1,910 2,724 2,987 -4,955 -4,955     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   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   5,108 12,235 13,317 12,180 11,940 11,209 0.0 0.0   Gross profit growth   0.0% 139.5% 8.8% -8.5% -2.0% -6.1% -100.0% 0.0%   Employees   21 21 21 15 16 17 0 0   Employee growth %   0.0% 0.0% 0.0% -28.6% 6.7% 6.3% -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)   16,226 16,921 15,603 12,996 13,276 11,924 5,944 5,944   Balance sheet change%   0.0% 4.3% -7.8% -16.7% 2.2% -10.2% -50.1% 0.0%   Added value   305.6 1,550.5 349.4 1,836.2 1,328.2 254.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,438 -1,222 -2,470 -1,324 -1,131 -1,236 -276 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 2.0 -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 %   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 (%)   -0.2% 7.3% -6.7% 9.6% 5.6% -4.0% 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 %   -0.0% 5.5% -5.4% 8.5% 5.5% -3.0% 0.0% 0.0%   ROI %   -0.0% 7.4% -9.7% 14.6% 7.2% -3.7% 0.0% 0.0%   ROE %   -1.7% 7.6% -15.0% 11.0% 5.9% -9.6% 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 %   53.2% 55.0% 43.8% 58.7% 57.0% 54.9% 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, %   1,388.6% 58.8% -802.8% 104.0% 208.8% 1,172.2% 0.0% 0.0%   Gearing %   49.7% 14.9% 2.9% 25.7% 36.8% 46.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.7% 8.3% 42.7% 38.8% 11.4% 10.4% 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   1.7 1.7 1.4 2.0 2.0 2.1 0.0 0.0   Current Ratio   1.7 1.7 1.4 2.0 2.0 2.1 0.0 0.0   Cash and cash equivalent   47.8 476.8 3,005.1 51.1 62.6 37.3 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)   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   4,626.2 5,454.1 3,874.1 5,330.0 5,760.2 5,636.7 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  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   15 74 17 122 83 15 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   15 74 17 122 82 15 0 0   EBIT / employee   -1 42 -42 78 42 -26 0 0   Net earnings / employee   -7 32 -58 53 28 -40 0 0