Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ELVERDAM ADVOKATER 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  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   0.9% 0.7% 0.9% 0.9% 0.9% 0.9% 9.6% 9.6%   Credit score (0-100)   91 93 88 89 87 74 26 26   Credit rating   A AA A A A A BB BB   Credit limit (kDKK)   593.7 858.6 606.9 527.9 507.9 632.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   9,276 10,653 11,414 11,327 10,654 11,495 0.0 0.0   EBITDA   2,734 3,500 3,517 2,268 2,430 2,954 0.0 0.0   EBIT   2,643 3,403 3,401 2,174 2,343 2,928 0.0 0.0   Pre-tax profit (PTP)   2,595.6 3,353.7 3,313.6 2,110.7 2,329.4 2,908.4 0.0 0.0   Net earnings   2,005.1 2,605.0 2,562.7 1,625.1 1,796.9 2,261.0 0.0 0.0   Pre-tax profit without non-rec. items   2,596 3,354 3,314 2,111 2,329 2,908 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Tangible assets total   312 215 199 136 49.4 23.4 0.0 0.0   Shareholders equity total   3,932 4,737 4,900 4,125 4,422 4,883 2,123 2,123   Interest-bearing liabilities   11.8 8.2 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,856 7,619 7,900 6,843 6,703 7,676 2,123 2,123   Net Debt   -1,876 -2,461 0.0 0.0 0.0 0.0 -2,123 -2,123     See the entire balance sheet 1000.0 Volume  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e 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   9,276 10,653 11,414 11,327 10,654 11,495 0.0 0.0   Gross profit growth   -2.1% 14.8% 7.1% -0.8% -5.9% 7.9% -100.0% 0.0%   Employees   11 11 12 14 13 12 0 0   Employee growth %   0.0% 0.0% 9.1% 16.7% -7.1% -7.7% -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)   6,856 7,619 7,900 6,843 6,703 7,676 2,123 2,123   Balance sheet change%   5.0% 11.1% 3.7% -13.4% -2.0% 14.5% -72.3% 0.0%   Added value   2,733.8 3,500.0 3,517.0 2,267.8 2,437.2 2,954.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -117 -194 -132 -157 -173 -52 -23 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e 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 (%)   28.5% 31.9% 29.8% 19.2% 22.0% 25.5% 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 %   39.5% 47.1% 43.9% 30.1% 35.1% 41.0% 0.0% 0.0%   ROI %   66.2% 78.2% 70.5% 49.0% 55.6% 63.4% 0.0% 0.0%   ROE %   50.4% 60.1% 53.2% 36.0% 42.0% 48.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Equity ratio %   57.4% 62.2% 62.0% 60.3% 66.0% 63.6% 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, %   -68.6% -70.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gearing %   0.3% 0.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   836.5% 538.2% 2,211.3% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Quick Ratio   2.6 3.1 3.1 2.7 3.3 3.2 0.0 0.0   Current Ratio   2.6 3.1 3.1 2.7 3.3 3.2 0.0 0.0   Cash and cash equivalent   1,888.1 2,469.6 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e 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   3,886.1 4,826.7 5,078.5 4,072.5 4,481.1 5,093.1 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  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   249 318 293 162 187 246 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   249 318 293 162 187 246 0 0   EBIT / employee   240 309 283 155 180 244 0 0   Net earnings / employee   182 237 214 116 138 188 0 0