Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOKATANPARTSSELSKABET PETER FREDSLUND 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   2.5% 2.0% 2.4% 2.4% 2.4% 1.9% 10.8% 10.7%   Credit score (0-100)   64 71 63 62 63 69 23 23   Credit rating   BBB A BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.4 0.0 0.1 0.1 3.7 -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   1,263 1,252 1,243 741 1,611 1,572 0.0 0.0   EBITDA   160 254 189 -741 9.6 122 0.0 0.0   EBIT   53.2 254 189 -741 9.6 122 0.0 0.0   Pre-tax profit (PTP)   76.5 223.4 196.6 16,090.8 -1,203.3 -787.5 0.0 0.0   Net earnings   65.1 156.1 152.8 16,139.0 -1,203.3 -787.5 0.0 0.0   Pre-tax profit without non-rec. items   76.5 223 197 16,091 -1,203 -787 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   387 387 399 399 11.7 11.7 0.0 0.0   Shareholders equity total   1,621 1,777 1,930 18,013 16,827 15,981 -2,517 -2,517   Interest-bearing liabilities   284 293 58.5 357 296 307 3,288 3,288   Balance sheet total (assets)   2,774 3,131 3,188 19,745 18,437 16,861 771 771   Net Debt   180 38.6 -27.5 307 216 307 3,288 3,288     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   1,263 1,252 1,243 741 1,611 1,572 0.0 0.0   Gross profit growth   36.4% -0.9% -0.7% -40.4% 117.5% -2.5% -100.0% 0.0%   Employees   0 2 1 1 1 1 0 0   Employee growth %   0.0% 0.0% -50.0% 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)   2,774 3,131 3,188 19,745 18,437 16,861 771 771   Balance sheet change%   -3.4% 12.9% 1.8% 519.3% -6.6% -8.5% -95.4% 0.0%   Added value   159.8 254.1 188.7 -740.9 9.6 122.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -226 0 12 0 -51 435 -12 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 -1.0 1.0 2.0 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 (%)   4.2% 20.3% 15.2% -100.0% 0.6% 7.8% 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 %   4.0% 8.7% 7.1% 140.5% -6.2% -4.4% 0.0% 0.0%   ROI %   5.3% 12.1% 10.8% 157.9% -6.7% -4.6% 0.0% 0.0%   ROE %   4.1% 9.2% 8.2% 161.9% -6.9% -4.8% 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 %   60.7% 61.8% 62.2% 91.5% 91.7% 94.8% -76.5% -76.5%   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, %   112.3% 15.2% -14.6% -41.4% 2,256.7% 251.0% 0.0% 0.0%   Gearing %   17.5% 16.5% 3.0% 2.0% 1.8% 1.9% -130.6% -130.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.4% 11.3% 16.6% 7.6% 4.6% 4.6% 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   0.9 1.1 1.0 0.6 1.1 0.7 0.0 0.0   Current Ratio   0.8 0.9 0.9 0.6 1.1 0.7 0.0 0.0   Cash and cash equivalent   104.3 254.4 86.0 50.1 80.0 0.0 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   -228.8 -184.7 -108.0 -671.4 131.6 -253.4 -1,643.8 -1,643.8   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   0 127 189 -741 10 122 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 127 189 -741 10 122 0 0   EBIT / employee   0 127 189 -741 10 122 0 0   Net earnings / employee   0 78 153 16,139 -1,203 -787 0 0