Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LUNDGRENS 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2% 1.2%   Bankruptcy risk   2.9% 5.6% 3.8% 3.6% 2.6% 2.6% 13.6% 13.3%   Credit score (0-100)   59 42 51 51 61 60 17 17   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   171,889 0.0 0.0 0.0 237,223 199,409 0.0 0.0   EBITDA   3,479 0.0 0.0 0.0 3,725 3,237 0.0 0.0   EBIT   1,539 0.0 0.0 0.0 2,946 2,587 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 400.0 800.0 400.0 0.0 0.0 0.0   Net earnings   0.0 0.0 400.0 800.0 400.0 0.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 400 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   3,764 0.0 0.0 0.0 2,790 3,327 0.0 0.0   Shareholders equity total   11,210 11,610 11,210 11,210 11,210 11,610 410 410   Interest-bearing liabilities   68,548 0.0 0.0 0.0 70,079 54,338 0.0 0.0   Balance sheet total (assets)   134,990 177,770 166,407 173,629 153,148 136,937 410 410   Net Debt   62,194 0.0 0.0 0.0 66,370 50,485 -410 -410     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   171,889 0.0 0.0 0.0 237,223 199,409 0.0 0.0   Gross profit growth   24.7% -100.0% 0.0% 0.0% 0.0% -15.9% -100.0% 0.0%   Employees   116 126 134 143 155 152 0 0   Employee growth %   19.6% 8.6% 6.3% 6.7% 8.4% -1.9% -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)   134,990 177,770 166,407 173,629 153,148 136,937 410 410   Balance sheet change%   28.9% 31.7% -6.4% 4.3% -11.8% -10.6% -99.7% 0.0%   Added value   3,479.0 0.0 0.0 0.0 2,945.9 3,236.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,689 -3,764 0 0 2,012 -112 -3,327 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   0.9% 0.0% 0.0% 0.0% 1.2% 1.3% 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 %   1.5% 0.0% 0.0% 0.0% 2.2% 2.7% 0.0% 0.0%   ROI %   2.6% 0.0% 0.0% 0.0% 2.9% 5.2% 0.0% 0.0%   ROE %   0.0% 0.0% 3.5% 7.1% 3.6% 0.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   22.3% 100.0% 100.0% 100.0% 18.3% 19.9% 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, %   1,787.7% 0.0% 0.0% 0.0% 1,781.9% 1,559.8% 0.0% 0.0%   Gearing %   611.5% 0.0% 0.0% 0.0% 625.1% 468.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 0.0% 0.0% 0.0% 9.3% 6.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.3 0.0 0.0 0.0 1.2 1.2 0.0 0.0   Current Ratio   1.3 0.0 0.0 0.0 1.2 1.2 0.0 0.0   Cash and cash equivalent   6,353.9 0.0 0.0 0.0 3,708.5 3,852.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   26,315.7 0.0 0.0 0.0 25,220.1 23,982.9 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   30 0 0 0 19 21 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   30 0 0 0 24 21 0 0   EBIT / employee   13 0 0 0 19 17 0 0   Net earnings / employee   0 0 3 6 3 0 0 0