Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOKATFIRMAET THEUT ApS 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   1.3% 0.9% 0.7% 0.6% 0.9% 0.7% 8.1% 8.1%   Credit score (0-100)   82 90 93 97 89 95 30 30   Credit rating   A A AA AA A AA BB BB   Credit limit (kDKK)   48.3 357.1 613.4 689.0 481.7 935.2 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   174 2,793 3,192 2,889 2,321 3,459 0.0 0.0   EBITDA   174 915 1,505 1,266 695 2,600 0.0 0.0   EBIT   126 850 1,376 1,167 596 2,501 0.0 0.0   Pre-tax profit (PTP)   837.7 1,156.9 1,590.3 1,578.2 179.6 2,990.4 0.0 0.0   Net earnings   654.8 902.4 1,245.0 1,237.6 150.2 2,321.1 0.0 0.0   Pre-tax profit without non-rec. items   838 1,157 1,590 1,578 180 2,990 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   272 580 451 352 253 154 0.0 0.0   Shareholders equity total   3,110 3,712 4,757 5,795 5,745 7,866 7,416 7,416   Interest-bearing liabilities   19.3 20.1 20.9 19.5 170 176 0.0 0.0   Balance sheet total (assets)   3,185 4,650 5,825 6,430 6,246 9,111 7,416 7,416   Net Debt   -1,776 -2,627 -3,276 -4,686 -3,817 -5,733 -7,416 -7,416     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   174 2,793 3,192 2,889 2,321 3,459 0.0 0.0   Gross profit growth   0.0% 1,504.6% 14.3% -9.5% -19.7% 49.1% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   3,185 4,650 5,825 6,430 6,246 9,111 7,416 7,416   Balance sheet change%   12.8% 46.0% 25.3% 10.4% -2.9% 45.9% -18.6% 0.0%   Added value   174.1 914.6 1,504.8 1,265.6 694.8 2,599.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   224 244 -258 -198 -198 -198 -154 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   72.4% 30.4% 43.1% 40.4% 25.7% 72.3% 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 %   28.3% 29.6% 30.7% 25.9% 3.0% 39.6% 0.0% 0.0%   ROI %   29.2% 33.5% 37.6% 29.8% 3.2% 43.6% 0.0% 0.0%   ROE %   22.7% 26.5% 29.4% 23.5% 2.6% 34.1% 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 %   97.6% 79.8% 81.7% 90.1% 92.0% 86.3% 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, %   -1,020.4% -287.2% -217.7% -370.3% -549.4% -220.5% 0.0% 0.0%   Gearing %   0.6% 0.5% 0.4% 0.3% 3.0% 2.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   74.9% 6.3% 84.7% 32.0% 11.9% 30.2% 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   45.5 4.0 4.8 9.1 9.8 6.1 0.0 0.0   Current Ratio   45.5 4.0 4.8 9.1 9.8 6.1 0.0 0.0   Cash and cash equivalent   1,795.6 2,646.9 3,297.0 4,705.3 3,987.1 5,909.4 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   1,592.3 646.3 2,356.9 874.0 724.5 1,117.8 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   174 915 1,505 1,266 695 2,600 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   174 915 1,505 1,266 695 2,600 0 0   EBIT / employee   126 850 1,376 1,167 596 2,501 0 0   Net earnings / employee   655 902 1,245 1,238 150 2,321 0 0