CVR number 26773709
Industry 69.1000 Legal activities

SMITH KNUDSEN ADVOKATAKTIESELSKAB

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.2% 1.2% 1.2% 1.2% 1.2%  
Bankruptcy risk  3.2% 2.2% 3.8% 2.8% 2.2%  
Credit score (0-100)  57 66 49 59 65  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.2 0.0 0.0 0.2  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  9,835 9,949 10,543 10,346 8,911  
EBITDA  598 996 438 774 993  
EBIT  384 735 260 626 909  
Pre-tax profit (PTP)  166.7 553.8 73.1 153.6 365.8  
Net earnings  107.8 426.8 53.1 101.5 281.9  
Pre-tax profit without non-rec. items  167 554 73.1 154 366  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  265 172 168 72.8 116  
Shareholders equity total  2,102 2,529 2,207 2,308 2,590  
Interest-bearing liabilities  2,329 2,773 6,226 6,685 7,495  
Balance sheet total (assets)  11,874 13,927 15,729 13,221 14,542  
Net Debt  2,235 2,687 6,153 6,612 7,430  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  9,835 9,949 10,543 10,346 8,911  
Gross profit growth  0.0% 1.2% 6.0% -1.9% -13.9%  
Employees  15 15 16 14 11  
Employee growth %  7.1% 0.0% 6.7% -12.5% -21.4%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  11,874 13,927 15,729 13,221 14,542  
Balance sheet change%  -0.7% 17.3% 12.9% -15.9% 10.0%  
Added value  597.7 995.9 437.9 803.2 993.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -335 -354 -181 -244 -41  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  3.9% 7.4% 2.5% 6.0% 10.2%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  3.3% 5.7% 1.8% 4.4% 6.8%  
ROI %  4.8% 9.2% 2.8% 6.0% 8.2%  
ROE %  4.8% 18.4% 2.2% 4.5% 11.5%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  17.7% 18.2% 14.0% 17.5% 17.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  373.9% 269.8% 1,405.0% 853.8% 747.9%  
Gearing %  110.8% 109.7% 282.1% 289.6% 289.3%  
Net interest  0 0 0 0 0  
Financing costs %  6.1% 7.1% 4.3% 7.5% 8.1%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  1.7 1.7 1.4 1.5 1.5  
Current Ratio  1.7 1.7 1.4 1.5 1.5  
Cash and cash equivalent  94.1 86.8 72.8 73.6 65.4  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  4,571.4 5,846.5 4,351.0 4,626.8 4,884.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  40 66 27 57 90  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  40 66 27 55 90  
EBIT / employee  26 49 16 45 83  
Net earnings / employee  7 28 3 7 26