Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Eurojuris Aalborg Advokatfirma 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   4.6% 5.5% 4.4% 3.0% 3.4% 3.9% 10.9% 10.9%   Credit score (0-100)   47 42 47 55 54 49 22 22   Credit rating   BBB BBB BBB BBB BBB BBB BB 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)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,773 4,745 5,702 5,474 5,380 5,734 0.0 0.0   EBITDA   341 -110 553 613 295 197 0.0 0.0   EBIT   154 -269 370 449 154 23.0 0.0 0.0   Pre-tax profit (PTP)   112.0 -306.8 316.9 414.4 119.4 -6.0 0.0 0.0   Net earnings   77.0 -248.7 242.0 318.5 88.9 -9.7 0.0 0.0   Pre-tax profit without non-rec. items   112 -307 317 414 119 -6.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   73.0 179 110 171 118 64.5 0.0 0.0   Shareholders equity total   1,105 856 1,098 1,417 1,506 1,496 996 996   Interest-bearing liabilities   1,227 1,389 215 758 488 898 0.0 0.0   Balance sheet total (assets)   3,605 4,022 3,563 4,055 3,442 3,767 996 996   Net Debt   1,204 1,367 -30.9 586 311 845 -996 -996     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   4,773 4,745 5,702 5,474 5,380 5,734 0.0 0.0   Gross profit growth   11.8% -0.6% 20.2% -4.0% -1.7% 6.6% -100.0% 0.0%   Employees   11 11 12 8 8 9 0 0   Employee growth %   10.0% 0.0% 9.1% -33.3% 0.0% 12.5% -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)   3,605 4,022 3,563 4,055 3,442 3,767 996 996   Balance sheet change%   0.9% 11.6% -11.4% 13.8% -15.1% 9.5% -73.6% 0.0%   Added value   341.0 -110.2 552.9 612.7 317.8 196.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -215 -53 -253 -102 -195 -227 -65 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   3.2% -5.7% 6.5% 8.2% 2.9% 0.4% 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 %   4.3% -7.0% 9.7% 11.8% 4.1% 0.6% 0.0% 0.0%   ROI %   5.7% -10.1% 17.5% 21.3% 6.2% 0.9% 0.0% 0.0%   ROE %   7.2% -25.4% 24.8% 25.3% 6.1% -0.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   30.7% 21.3% 30.8% 34.9% 43.8% 39.7% 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, %   353.1% -1,240.7% -5.6% 95.6% 105.2% 429.4% 0.0% 0.0%   Gearing %   111.0% 162.2% 19.6% 53.5% 32.4% 60.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 3.0% 6.6% 7.0% 5.5% 4.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.7 1.4 1.8 1.9 2.6 2.3 0.0 0.0   Current Ratio   1.7 1.4 1.8 1.9 2.6 2.3 0.0 0.0   Cash and cash equivalent   23.0 22.7 246.1 172.1 176.9 53.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,389.0 1,011.4 1,519.6 1,872.3 2,028.3 2,083.1 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   31 -10 46 77 40 22 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   31 -10 46 77 37 22 0 0   EBIT / employee   14 -24 31 56 19 3 0 0   Net earnings / employee   7 -23 20 40 11 -1 0 0