Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CITYADVOKAT.DK NORD ApS 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  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   9.5% 28.0% 15.4% 9.9% 16.7% 9.8% 14.8% 14.8%   Credit score (0-100)   27 3 13 23 10 24 14 14   Credit rating   BB B BB BB BB BB 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 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   126 4 170 99 27 86 86 86   Gross profit   46.4 -76.5 103 22.8 -66.8 6.9 0.0 0.0   EBITDA   -7.0 -76.5 103 22.8 -66.8 6.9 0.0 0.0   EBIT   -7.0 -76.5 103 22.8 -66.8 6.9 0.0 0.0   Pre-tax profit (PTP)   -7.4 -76.5 102.7 22.8 -66.9 6.4 0.0 0.0   Net earnings   -7.4 -72.9 80.1 17.8 -52.2 5.0 0.0 0.0   Pre-tax profit without non-rec. items   -7.4 -76.5 103 22.8 -66.9 6.4 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   40.4 -32.5 47.7 65.4 13.2 18.2 -31.8 -31.8   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 31.8 31.8   Balance sheet total (assets)   58.3 38.9 98.3 78.4 40.8 25.8 0.0 0.0   Net Debt   -25.2 -0.5 -65.2 -44.8 0.2 0.2 31.8 31.8     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   126 4 170 99 27 86 86 86   Net sales growth   67.2% -96.8% 4,145.6% -41.6% -72.3% 214.2% 0.0% 0.0%   Gross profit   46.4 -76.5 103 22.8 -66.8 6.9 0.0 0.0   Gross profit growth   -13.5% 0.0% 0.0% -77.8% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   58 39 98 78 41 26 0 0   Balance sheet change%   -22.6% -33.2% 152.4% -20.2% -48.0% -36.9% -100.0% 0.0%   Added value   -7.0 -76.5 102.8 22.8 -66.8 6.9 0.0 0.0   Added value %   -5.6% -1,912.0% 60.5% 22.9% -243.4% 8.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 1.0 -1.0 -2.0 1.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 -1.0 1.0 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 %   -5.6% -1,912.0% 60.5% 22.9% -243.4% 8.0% 0.0% 0.0%   EBIT %   -5.6% -1,912.0% 60.5% 22.9% -243.4% 8.0% 0.0% 0.0%   EBIT to gross profit (%)   -15.1% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   -5.9% -1,821.5% 47.2% 17.9% -190.1% 5.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -5.9% -1,821.5% 47.2% 17.9% -190.1% 5.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   -5.9% -1,913.3% 60.5% 22.9% -243.7% 7.4% 0.0% 0.0%   ROA %   -10.5% -117.9% 121.1% 25.8% -112.2% 20.8% 0.0% 0.0%   ROI %   -15.9% -378.8% 431.2% 40.3% -169.9% 44.0% 0.0% 0.0%   ROE %   -16.8% -183.7% 185.1% 31.4% -132.7% 31.8% 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 %   69.3% -45.5% 48.5% 83.4% 32.4% 70.8% -100.0% -100.0%   Relative indebtedness %   14.3% 1,785.6% 29.8% 13.1% 100.3% 8.7% 36.8% 36.8%   Relative net indebtedness %   -5.8% 1,774.2% -8.6% -32.0% 101.1% 8.9% 36.8% 36.8%   Net int. bear. debt to EBITDA, %   359.4% 0.6% -63.4% -196.6% -0.3% 2.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   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 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   1.4 0.1 1.3 3.5 0.2 0.6 0.0 0.0   Current Ratio   1.4 0.1 1.3 3.5 0.2 0.6 0.0 0.0   Cash and cash equivalent   25.2 0.5 65.2 44.8 -0.2 -0.2 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 %   20.0% 145.2% 38.4% 45.6% 21.5% 5.2% 0.0% 0.0%   Net working capital   7.2 -65.6 14.5 32.3 -21.7 -3.0 -15.9 -15.9   Net working capital %   5.8% -1,640.4% 8.6% 32.5% -78.9% -3.5% -18.4% -18.4%   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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0