Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MS 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  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   0.9% 0.9% 0.7% 0.7% 0.7% 0.7% 10.2% 10.0%   Credit score (0-100)   89 89 92 95 94 96 24 25   Credit rating   A A AA AA AA AA BB BB   Credit limit (kDKK)   3,086.3 4,271.5 5,598.9 5,579.6 6,337.7 6,746.6 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   9,133 12,581 8,580 10,117 11,505 8,197 8,197 8,197   Gross profit   8,996 12,348 8,180 9,575 10,986 7,749 0.0 0.0   EBITDA   6,228 9,477 5,269 7,918 9,829 6,601 0.0 0.0   EBIT   6,205 9,397 5,146 7,860 9,809 6,581 0.0 0.0   Pre-tax profit (PTP)   10,295.0 16,144.0 10,422.0 1,829.0 15,829.0 14,332.6 0.0 0.0   Net earnings   7,776.0 12,538.0 8,139.0 1,156.0 12,275.0 11,013.6 0.0 0.0   Pre-tax profit without non-rec. items   10,295 16,144 10,422 1,829 15,829 14,333 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   133 606 498 158 149 139 0.0 0.0   Shareholders equity total   39,467 50,005 58,144 53,300 60,976 66,989 1,864 1,864   Interest-bearing liabilities   0.0 243 1,632 4,020 337 394 0.0 0.0   Balance sheet total (assets)   44,918 57,072 65,540 61,633 66,263 73,695 1,864 1,864   Net Debt   -31,869 -41,644 -50,716 -42,092 -50,205 -60,226 -1,864 -1,864     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   9,133 12,581 8,580 10,117 11,505 8,197 8,197 8,197   Net sales growth   0.5% 37.8% -31.8% 17.9% 13.7% -28.8% 0.0% 0.0%   Gross profit   8,996 12,348 8,180 9,575 10,986 7,749 0.0 0.0   Gross profit growth   0.8% 37.3% -33.8% 17.1% 14.7% -29.5% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   44,918 57,072 65,540 61,633 66,263 73,695 1,864 1,864   Balance sheet change%   18.9% 27.1% 14.8% -6.0% 7.5% 11.2% -97.5% 0.0%   Added value   6,228.0 9,477.0 5,269.0 7,918.0 9,867.0 6,601.3 0.0 0.0   Added value %   68.2% 75.3% 61.4% 78.3% 85.8% 80.5% 0.0% 0.0%   Investments   -5 393 -231 -398 -29 -31 -139 0   Net sales trend   3.0 4.0 -1.0 1.0 2.0 -1.0 0.0 0.0   EBIT trend   4.0 5.0 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 %   68.2% 75.3% 61.4% 78.3% 85.4% 80.5% 0.0% 0.0%   EBIT %   67.9% 74.7% 60.0% 77.7% 85.3% 80.3% 0.0% 0.0%   EBIT to gross profit (%)   69.0% 76.1% 62.9% 82.1% 89.3% 84.9% 0.0% 0.0%   Net Earnings %   85.1% 99.7% 94.9% 11.4% 106.7% 134.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   85.4% 100.3% 96.3% 12.0% 106.9% 134.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   112.7% 128.3% 121.5% 18.1% 137.6% 174.9% 0.0% 0.0%   ROA %   25.1% 32.1% 17.4% 13.8% 24.9% 20.9% 0.0% 0.0%   ROI %   27.3% 34.7% 18.6% 14.4% 25.7% 21.7% 0.0% 0.0%   ROE %   21.6% 28.0% 15.1% 2.1% 21.5% 17.2% 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 %   87.9% 87.6% 88.7% 86.5% 92.0% 90.9% 100.0% 100.0%   Relative indebtedness %   35.8% 36.8% 61.6% 57.3% 21.1% 48.3% 0.0% 0.0%   Relative net indebtedness %   -313.2% -296.1% -548.5% -398.5% -418.2% -691.2% -22.7% -22.7%   Net int. bear. debt to EBITDA, %   -511.7% -439.4% -962.5% -531.6% -510.8% -912.3% 0.0% 0.0%   Gearing %   0.0% 0.5% 2.8% 7.5% 0.6% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 189.3% 24.1% 245.9% 5.2% 72.6% 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   10.2 9.2 10.1 8.5 21.6 16.0 0.0 0.0   Current Ratio   10.2 9.2 10.1 8.5 21.6 16.0 0.0 0.0   Cash and cash equivalent   31,869.0 41,887.0 52,348.0 46,112.0 50,542.0 60,619.4 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 5.6 15.2 0.0 0.0   Current assets / Net sales %   363.4% 339.9% 620.9% 485.6% 457.3% 772.4% 22.7% 22.7%   Net working capital   1,067.0 -2,766.0 -1,655.0 -513.0 1,618.0 -312.9 0.0 0.0   Net working capital %   11.7% -22.0% -19.3% -5.1% 14.1% -3.8% 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   4,567 6,291 4,290 5,059 5,753 4,099 0 0   Added value / employee   3,114 4,739 2,635 3,959 4,934 3,301 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,114 4,739 2,635 3,959 4,915 3,301 0 0   EBIT / employee   3,103 4,699 2,573 3,930 4,905 3,291 0 0   Net earnings / employee   3,888 6,269 4,069 578 6,138 5,507 0 0