Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOKATHUSET SVENDBORG 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   1.4% 1.2% 1.2% 1.2% 8.9% 7.4% 8.8% 8.6%   Credit score (0-100)   79 82 82 81 26 33 28 29   Credit rating   A A A A BB BB BB BB   Credit limit (kDKK)   45.1 202.5 319.3 230.3 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,120 6,973 9,413 8,613 6,397 6,208 0.0 0.0   EBITDA   1,344 955 2,050 1,779 220 1,059 0.0 0.0   EBIT   1,299 906 2,009 1,739 181 1,039 0.0 0.0   Pre-tax profit (PTP)   1,294.6 933.5 2,070.6 1,745.0 112.1 1,091.3 0.0 0.0   Net earnings   1,007.4 743.9 1,628.8 1,364.0 108.5 867.9 0.0 0.0   Pre-tax profit without non-rec. items   1,295 933 2,071 1,745 112 1,091 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   123 130 89.5 85.1 45.5 26.4 0.0 0.0   Shareholders equity total   6,296 6,674 8,005 8,543 5,639 6,550 4,648 4,648   Interest-bearing liabilities   6,787 3,704 2,689 4,944 3,342 3,028 0.0 0.0   Balance sheet total (assets)   16,167 15,263 16,409 17,208 61,227 54,466 4,648 4,648   Net Debt   6,739 3,651 2,580 4,884 3,283 2,974 -4,648 -4,648     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   7,120 6,973 9,413 8,613 6,397 6,208 0.0 0.0   Gross profit growth   3.7% -2.1% 35.0% -8.5% -25.7% -3.0% -100.0% 0.0%   Employees   10 10 11 11 11 8 0 0   Employee growth %   11.1% 0.0% 10.0% 0.0% 0.0% -27.3% -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)   16,167 15,263 16,409 17,208 61,227 54,466 4,648 4,648   Balance sheet change%   9.2% -5.6% 7.5% 4.9% 255.8% -11.0% -91.5% 0.0%   Added value   1,344.1 955.1 2,049.6 1,778.8 220.4 1,058.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -73 -42 -81 -44 -79 -38 -26 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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   18.2% 13.0% 21.3% 20.2% 2.8% 16.7% 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 %   10.1% 7.3% 14.2% 11.6% 1.1% 2.4% 0.0% 0.0%   ROI %   10.9% 8.3% 17.3% 13.2% 3.3% 12.5% 0.0% 0.0%   ROE %   16.7% 11.5% 22.2% 16.5% 1.5% 14.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   38.9% 43.7% 48.8% 49.6% 9.2% 11.9% 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, %   501.4% 382.3% 125.9% 274.6% 1,489.8% 280.9% 0.0% 0.0%   Gearing %   107.8% 55.5% 33.6% 57.9% 59.3% 46.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 4.2% 5.4% 5.2% 8.1% 8.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.9 2.4 2.7 2.6 1.1 1.1 0.0 0.0   Current Ratio   1.9 2.4 2.7 2.6 1.1 1.1 0.0 0.0   Cash and cash equivalent   47.2 52.3 109.0 59.8 58.9 53.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   5,633.6 6,548.7 7,858.2 7,872.3 3,880.2 3,165.0 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   134 96 186 162 20 132 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   134 96 186 162 20 132 0 0   EBIT / employee   130 91 183 158 16 130 0 0   Net earnings / employee   101 74 148 124 10 108 0 0