Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOKATHUSET 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   4.9% 4.1% 4.0% 3.6% 3.1% 6.0% 12.3% 12.3%   Credit score (0-100)   45 50 50 51 57 38 19 19   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 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   6,868 0 0 0 0 0 0 0   Gross profit   5,274 3,466 4,106 4,193 4,087 4,498 0.0 0.0   EBITDA   397 441 243 568 544 -164 0.0 0.0   EBIT   379 424 224 554 525 -188 0.0 0.0   Pre-tax profit (PTP)   324.0 408.0 202.7 530.5 523.6 -159.5 0.0 0.0   Net earnings   252.6 318.7 156.3 413.0 409.1 -122.4 0.0 0.0   Pre-tax profit without non-rec. items   324 408 203 530 524 -160 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   35.0 51.0 31.6 18.2 67.5 95.4 0.0 0.0   Shareholders equity total   462 780 937 1,050 1,059 636 436 436   Interest-bearing liabilities   392 0.0 0.0 0.0 61.5 146 0.0 0.0   Balance sheet total (assets)   2,288 1,765 1,947 1,877 1,862 1,295 436 436   Net Debt   -569 -649 -713 -839 -618 -111 -436 -436     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   6,868 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   5,274 3,466 4,106 4,193 4,087 4,498 0.0 0.0   Gross profit growth   -0.4% -34.3% 18.5% 2.1% -2.5% 10.0% -100.0% 0.0%   Employees   7 5 5 5 5 5 0 0   Employee growth %   0.0% -28.6% 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)   2,288 1,765 1,947 1,877 1,862 1,295 436 436   Balance sheet change%   25.7% -22.8% 10.3% -3.6% -0.8% -30.4% -66.3% 0.0%   Added value   396.5 441.4 243.5 567.6 538.9 -164.0 0.0 0.0   Added value %   5.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -72 -1 -39 -27 31 4 -95 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -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 %   5.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   5.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   7.2% 12.2% 5.5% 13.2% 12.9% -4.2% 0.0% 0.0%   Net Earnings %   3.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   3.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   4.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   18.4% 20.9% 12.1% 29.1% 28.6% -9.6% 0.0% 0.0%   ROI %   58.8% 51.9% 26.1% 56.0% 49.3% -15.9% 0.0% 0.0%   ROE %   75.3% 51.3% 18.2% 41.6% 38.8% -14.4% 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 %   20.2% 44.3% 48.2% 55.9% 56.9% 49.1% 100.0% 100.0%   Relative indebtedness %   26.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   12.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -143.6% -147.0% -292.6% -147.9% -113.6% 67.4% 0.0% 0.0%   Gearing %   84.9% 0.0% 0.0% 0.0% 5.8% 23.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.7% 8.4% 0.0% 0.0% 37.0% 8.2% 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   1.2 1.7 1.8 2.2 2.1 1.6 0.0 0.0   Current Ratio   1.2 1.7 1.8 2.2 2.1 1.6 0.0 0.0   Cash and cash equivalent   961.3 649.0 712.5 839.3 679.6 256.8 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)   25.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   53.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   31.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   340.2 642.2 817.6 1,031.4 858.1 405.2 0.0 0.0   Net working capital %   5.0% 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   981 0 0 0 0 0 0 0   Added value / employee   57 88 49 114 108 -33 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   57 88 49 114 109 -33 0 0   EBIT / employee   54 85 45 111 105 -38 0 0   Net earnings / employee   36 64 31 83 82 -24 0 0