Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOKATANPARTSSELSKABET PBJ Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... /mount/enginehtml/companyviews/145/481833/images/roi_and_roe_last-year_2021.png?v=1736935636154 /mount/enginehtml/companyviews/145/481833/images/roi_and_roe_last-year_2022.png?v=1736935636159 Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   2.5% 4.4% 3.0% 3.3% 2.5% 1.5% 9.9% 9.7%   Credit score (0-100)   64 48 57 53 61 74 25 25   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 7.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   828 2,505 866 1,915 1,015 1,002 0.0 0.0   EBITDA   429 -5.0 478 1,309 304 1,002 0.0 0.0   EBIT   429 -105 478 1,309 300 998 0.0 0.0   Pre-tax profit (PTP)   391.7 -164.3 470.8 1,184.1 113.6 974.8 0.0 0.0   Net earnings   319.4 -172.7 385.5 898.1 77.7 742.9 0.0 0.0   Pre-tax profit without non-rec. items   392 -164 471 1,184 114 975 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   310 210 210 265 431 426 0.0 0.0   Shareholders equity total   421 249 634 1,532 1,130 1,873 1,748 1,748   Interest-bearing liabilities   254 92.6 258 199 157 88.3 0.0 0.0   Balance sheet total (assets)   1,110 2,321 1,887 2,670 3,021 3,092 1,748 1,748   Net Debt   254 -254 258 199 -11.8 88.3 -1,748 -1,748     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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   828 2,505 866 1,915 1,015 1,002 0.0 0.0   Gross profit growth   -0.7% 202.3% -65.4% 121.1% -47.0% -1.3% -100.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   1,110 2,321 1,887 2,670 3,021 3,092 1,748 1,748   Balance sheet change%   3.7% 109.2% -18.7% 41.5% 13.1% 2.4% -43.5% 0.0%   Added value   429.0 -5.0 477.9 1,309.5 299.9 1,002.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -200 0 55 161 -9 -426 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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 (%)   51.8% -4.2% 55.2% 68.4% 29.5% 99.5% 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 %   40.8% -1.6% 24.6% 57.5% 11.1% 34.5% 0.0% 0.0%   ROI %   78.9% -5.2% 83.8% 99.8% 20.9% 64.8% 0.0% 0.0%   ROE %   122.0% -51.5% 87.3% 82.9% 5.8% 49.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   38.0% 10.8% 33.6% 57.4% 37.4% 60.6% 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, %   59.2% 5,109.2% 54.0% 15.2% -3.9% 8.8% 0.0% 0.0%   Gearing %   60.3% 37.2% 40.7% 13.0% 13.9% 4.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.5% 79.4% 26.3% 54.9% 113.2% 63.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.3 1.0 1.4 3.1 1.4 2.7 0.0 0.0   Current Ratio   1.3 1.0 1.4 3.1 1.4 2.7 0.0 0.0   Cash and cash equivalent   0.0 346.4 0.0 0.0 168.4 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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   180.6 38.7 509.5 1,618.6 710.5 1,661.7 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   429 -5 478 1,309 300 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   429 -5 478 1,309 304 0 0 0   EBIT / employee   429 -105 478 1,309 300 0 0 0   Net earnings / employee   319 -173 385 898 78 0 0 0