Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOKATANPARTSSELSKABET KLAUS EWALD MADSEN 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   1.4% 1.5% 1.4% 1.4% 1.3% 1.4% 7.5% 7.4%   Credit score (0-100)   80 76 76 77 79 79 32 33   Credit rating   A A A A A A BB BBB   Credit limit (kDKK)   183.8 80.8 178.1 220.1 593.1 287.8 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   7,555 7,744 8,993 8,681 8,038 3,890 0.0 0.0   EBITDA   5,290 6,075 7,081 7,507 6,845 2,697 0.0 0.0   EBIT   5,098 5,883 6,889 7,315 6,653 2,568 0.0 0.0   Pre-tax profit (PTP)   5,365.7 5,800.4 8,518.0 7,254.0 9,154.8 4,875.1 0.0 0.0   Net earnings   4,197.1 4,668.7 6,646.4 5,565.0 7,208.9 3,948.1 0.0 0.0   Pre-tax profit without non-rec. items   5,366 5,800 8,518 7,254 9,155 4,875 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   1,104 912 720 652 460 124 0.0 0.0   Shareholders equity total   16,280 18,748 23,395 25,960 29,169 28,117 24,917 24,917   Interest-bearing liabilities   17.8 0.0 0.0 0.0 300 150 0.0 0.0   Balance sheet total (assets)   16,671 19,319 23,806 26,292 29,887 28,601 24,917 24,917   Net Debt   -5,205 -5,025 -11,669 -14,219 -18,450 -17,953 -24,917 -24,917     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   7,555 7,744 8,993 8,681 8,038 3,890 0.0 0.0   Gross profit growth   5.6% 2.5% 16.1% -3.5% -7.4% -51.6% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   16,671 19,319 23,806 26,292 29,887 28,601 24,917 24,917   Balance sheet change%   11.3% 15.9% 23.2% 10.4% 13.7% -4.3% -12.9% 0.0%   Added value   5,289.9 6,075.1 7,080.9 7,507.4 6,845.4 2,697.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -384 -384 -384 -259 -384 -465 -124 0   Net sales trend   0.0 0.0 0.0 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  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 (%)   67.5% 76.0% 76.6% 84.3% 82.8% 66.0% 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 %   35.4% 34.5% 39.6% 30.1% 32.6% 16.7% 0.0% 0.0%   ROI %   36.2% 35.3% 40.5% 30.5% 33.0% 16.8% 0.0% 0.0%   ROE %   27.2% 26.7% 31.5% 22.6% 26.2% 13.8% 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 %   97.7% 97.0% 98.3% 98.7% 97.6% 98.3% 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, %   -98.4% -82.7% -164.8% -189.4% -269.5% -665.6% 0.0% 0.0%   Gearing %   0.1% 0.0% 0.0% 0.0% 1.0% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,481.1% 4,531.3% 0.0% 0.0% 7.5% 9.6% 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   42.2 32.6 54.7 85.5 51.1 127.8 0.0 0.0   Current Ratio   42.2 32.6 54.7 85.5 51.1 127.8 0.0 0.0   Cash and cash equivalent   5,222.7 5,024.8 11,669.2 14,218.7 18,749.8 18,102.9 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   9,810.2 12,461.0 11,022.1 11,935.8 9,624.9 10,945.9 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  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   5,290 6,075 7,081 7,507 6,845 2,697 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   5,290 6,075 7,081 7,507 6,845 2,697 0 0   EBIT / employee   5,098 5,883 6,889 7,315 6,653 2,568 0 0   Net earnings / employee   4,197 4,669 6,646 5,565 7,209 3,948 0 0