Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Advokat Søren Storgaard ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.6% 1.9% 1.8% 1.3% 1.6% 1.6% 7.4% 7.4%   Credit score (0-100)   75 71 70 79 73 75 33 33   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   26.9 7.6 9.9 312.4 59.2 86.0 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   -17.1 -45.8 -47.9 -37.9 -105 -85.3 0.0 0.0   EBITDA   -17.1 -45.8 -47.9 -37.9 -105 -85.3 0.0 0.0   EBIT   -24.7 -59.6 -61.8 -51.8 -119 -91.6 0.0 0.0   Pre-tax profit (PTP)   3,901.4 6,107.7 5,029.6 4,231.2 5,607.0 7,561.0 0.0 0.0   Net earnings   3,873.4 6,065.9 4,903.2 4,223.9 5,607.0 7,368.1 0.0 0.0   Pre-tax profit without non-rec. items   3,901 6,108 5,030 4,231 5,607 7,561 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   61.7 47.8 34.0 20.1 6.2 0.0 0.0 0.0   Shareholders equity total   15,615 21,581 25,846 29,870 35,277 42,395 29,000 29,000   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.5 0.0 0.0   Balance sheet total (assets)   15,658 21,691 25,966 30,058 35,556 43,441 29,000 29,000   Net Debt   -2,526 -3,154 -2,383 -3,608 -8,043 -6,639 -29,000 -29,000     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -17.1 -45.8 -47.9 -37.9 -105 -85.3 0.0 0.0   Gross profit growth   0.0% -168.0% -4.7% 20.8% -177.7% 19.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   15,658 21,691 25,966 30,058 35,556 43,441 29,000 29,000   Balance sheet change%   22.6% 38.5% 19.7% 15.8% 18.3% 22.2% -33.2% 0.0%   Added value   -17.1 -45.8 -47.9 -37.9 -105.4 -85.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   54 -28 -28 -28 -28 -12 0 0   Net sales trend   -2.0 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  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 (%)   144.7% 130.3% 128.9% 136.5% 113.2% 107.3% 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 %   27.4% 32.7% 21.2% 16.7% 17.6% 19.1% 0.0% 0.0%   ROI %   27.5% 32.8% 21.3% 16.8% 17.7% 19.5% 0.0% 0.0%   ROE %   27.3% 32.6% 20.7% 15.2% 17.2% 19.0% 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 %   99.7% 99.5% 99.5% 99.4% 99.2% 97.6% 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, %   14,792.2% 6,892.3% 4,972.9% 9,508.0% 7,632.8% 7,780.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 1,151.3% 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   287.5 143.8 179.5 112.4 98.1 614.0 0.0 0.0   Current Ratio   287.5 143.8 179.5 112.4 98.1 614.0 0.0 0.0   Cash and cash equivalent   2,526.1 3,153.8 2,382.9 3,608.2 8,042.8 6,639.9 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   11,622.0 15,417.7 18,848.7 18,436.9 24,842.4 25,262.8 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  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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0