Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOKATERNES EJENDOMSADMINISTRATION A/S 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% 0.9% 0.9%   Bankruptcy risk   1.4% 1.6% 1.2% 1.6% 1.4% 1.3% 19.1% 19.1%   Credit score (0-100)   80 76 81 74 78 80 7 7   Credit rating   A A A A A A B B   Credit limit (kDKK)   53.4 19.7 184.9 25.4 79.1 178.4 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   11,953 12,178 12,706 14,190 14,709 14,966 0.0 0.0   EBITDA   3,593 3,652 4,063 5,336 4,880 4,377 0.0 0.0   EBIT   3,558 3,398 3,859 5,132 4,734 4,327 0.0 0.0   Pre-tax profit (PTP)   3,571.6 3,395.8 3,863.4 5,167.2 4,763.6 4,318.4 0.0 0.0   Net earnings   2,785.6 2,648.5 3,012.7 4,030.2 3,715.3 3,358.1 0.0 0.0   Pre-tax profit without non-rec. items   3,572 3,396 3,863 5,167 4,764 4,318 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   1,053 799 595 391 245 195 0.0 0.0   Shareholders equity total   3,372 3,221 3,534 4,564 4,279 3,937 37.3 37.3   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,541 5,886 7,878 7,000 7,160 7,371 37.3 37.3   Net Debt   -741 -2,917 -2,498 -1,301 -887 -2,079 -37.3 -37.3     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   11,953 12,178 12,706 14,190 14,709 14,966 0.0 0.0   Gross profit growth   2.1% 1.9% 4.3% 11.7% 3.7% 1.7% -100.0% 0.0%   Employees   16 14 14 14 14 14 0 0   Employee growth %   0.0% -12.5% 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)   5,541 5,886 7,878 7,000 7,160 7,371 37 37   Balance sheet change%   -3.0% 6.2% 33.8% -11.1% 2.3% 2.9% -99.5% 0.0%   Added value   3,593.4 3,652.1 4,063.1 5,336.2 4,937.6 4,377.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   938 -509 -407 -407 -292 -101 -195 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  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 (%)   29.8% 27.9% 30.4% 36.2% 32.2% 28.9% 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 %   63.6% 59.6% 56.3% 69.5% 67.4% 60.1% 0.0% 0.0%   ROI %   105.3% 102.3% 113.8% 127.1% 107.4% 105.8% 0.0% 0.0%   ROE %   82.4% 80.3% 89.2% 99.5% 84.0% 81.7% 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 %   60.9% 54.7% 44.9% 65.2% 59.8% 53.4% 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, %   -20.6% -79.9% -61.5% -24.4% -18.2% -47.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.9 1.7 1.6 2.5 2.2 1.9 0.0 0.0   Current Ratio   1.9 1.7 1.6 2.5 2.2 1.9 0.0 0.0   Cash and cash equivalent   740.6 2,916.7 2,498.0 1,300.8 887.3 2,079.3 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   1,863.1 1,955.3 2,469.1 3,618.0 3,438.9 3,120.7 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 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   225 261 290 381 353 313 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   225 261 290 381 349 313 0 0   EBIT / employee   222 243 276 367 338 309 0 0   Net earnings / employee   174 189 215 288 265 240 0 0