Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Advokatanpartsselskabet Karsten Fryland Nielsen Holding 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   9.6% 8.1% 8.3% 3.6% 1.9% 1.8% 16.8% 16.8%   Credit score (0-100)   27 31 29 51 70 70 10 10   Credit rating   BB BB BB BBB A A BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 0.0 0.3 0.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   -236 139 365 524 222 394 394 394   Gross profit   -241 134 360 519 216 388 0.0 0.0   EBITDA   -241 134 360 519 216 388 0.0 0.0   EBIT   -241 134 360 519 216 388 0.0 0.0   Pre-tax profit (PTP)   -241.2 134.3 359.9 515.5 219.2 392.0 0.0 0.0   Net earnings   -241.2 134.3 359.9 515.5 219.2 392.0 0.0 0.0   Pre-tax profit without non-rec. items   -241 134 360 515 219 392 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -191 -56.9 303 706 810 1,085 119 119   Interest-bearing liabilities   202 202 10.4 12.6 0.0 0.0 0.0 0.0   Balance sheet total (assets)   15.6 150 318 723 816 1,091 119 119   Net Debt   202 202 10.4 1.6 -4.6 -41.9 -119 -119     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   -236 139 365 524 222 394 394 394   Net sales growth   0.0% -159.0% 162.0% 43.4% -57.6% 77.2% 0.0% 0.0%   Gross profit   -241 134 360 519 216 388 0.0 0.0   Gross profit growth   0.0% 0.0% 168.1% 43.9% -58.3% 79.5% -100.0% 0.0%   Employees   0 0 0 0 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)   16 150 318 723 816 1,091 119 119   Balance sheet change%   0.0% 858.8% 112.4% 127.1% 12.8% 33.6% -89.1% 0.0%   Added value   -241.2 134.4 360.3 518.5 216.1 387.9 0.0 0.0   Added value %   102.1% 96.4% 98.6% 99.0% 97.2% 98.5% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 1.0 2.0 -1.0 1.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   102.1% 96.4% 98.6% 99.0% 97.2% 98.5% 0.0% 0.0%   EBIT %   0.0% 96.4% 98.6% 99.0% 97.2% 98.5% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   102.1% 96.4% 98.5% 98.4% 98.6% 99.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   102.1% 96.4% 98.5% 98.4% 98.6% 99.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   102.1% 96.4% 98.5% 98.4% 98.6% 99.5% 0.0% 0.0%   ROA %   -111.5% 68.6% 139.6% 99.5% 28.6% 41.2% 0.0% 0.0%   ROI %   -114.2% 70.3% 142.3% 100.5% 28.8% 41.4% 0.0% 0.0%   ROE %   -1,542.4% 162.2% 158.9% 102.2% 28.9% 41.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -92.4% -27.5% 95.1% 97.5% 99.3% 99.4% 100.0% 100.0%   Relative indebtedness %   -87.6% 148.4% 4.2% 3.4% 2.6% 1.5% 0.0% 0.0%   Relative net indebtedness %   -87.6% 148.4% 4.2% 1.3% 0.6% -9.1% -30.1% -30.1%   Net int. bear. debt to EBITDA, %   -83.7% 150.2% 2.9% 0.3% -2.1% -10.8% 0.0% 0.0%   Gearing %   -105.6% -354.8% 3.4% 1.8% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.6% 3.7% 6.4% 26.4% 12.2% 2,571.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 0.7 0.0 0.6 24.6 40.4 0.0 0.0   Current Ratio   0.1 0.7 0.0 0.6 24.6 40.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 11.0 4.6 42.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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)   365.0 365.0 365.0 356.6 345.8 365.4 0.0 0.0   Current assets / Net sales %   -6.6% 107.6% 0.0% 2.1% 64.7% 62.6% 30.1% 30.1%   Net working capital   -191.2 -56.9 -15.5 -6.9 138.0 240.6 0.0 0.0   Net working capital %   81.0% -40.8% -4.2% -1.3% 62.1% 61.1% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 222 394 0 0   Added value / employee   0 0 0 0 216 388 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 216 388 0 0   EBIT / employee   0 0 0 0 216 388 0 0   Net earnings / employee   0 0 0 0 219 392 0 0