Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Milthers & Nielsen advokater ADVOKATANPARTSSELSKAB 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 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   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   1.3% 3.7% 1.6% 2.1% 3.1% 3.3% 16.2% 16.0%   Credit score (0-100)   82 53 75 65 56 54 11 12   Credit rating   A BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   19.8 0.0 4.5 0.1 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)  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   0 0 0 0 0 0 0 0   Gross profit   3,297 2,779 4,012 3,976 4,185 4,104 0.0 0.0   EBITDA   509 -173 1,065 320 -96.1 70.6 0.0 0.0   EBIT   438 -244 1,004 277 -126 46.6 0.0 0.0   Pre-tax profit (PTP)   378.2 -303.7 942.4 210.8 -190.5 -18.5 0.0 0.0   Net earnings   286.5 -243.6 730.9 153.3 -159.5 -44.5 0.0 0.0   Pre-tax profit without non-rec. items   378 -304 942 211 -190 -18.5 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   144 108 133 89.7 59.4 35.4 0.0 0.0   Shareholders equity total   613 89.0 820 623 264 219 -80.8 -80.8   Interest-bearing liabilities   454 728 296 344 775 794 80.8 80.8   Balance sheet total (assets)   2,058 1,681 2,512 2,346 2,290 2,378 0.0 0.0   Net Debt   394 726 287 326 765 760 80.8 80.8     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   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   3,297 2,779 4,012 3,976 4,185 4,104 0.0 0.0   Gross profit growth   4.5% -15.7% 44.3% -0.9% 5.2% -1.9% -100.0% 0.0%   Employees   3 3 3 4 5 4 0 0   Employee growth %   0.0% 0.0% 0.0% 33.3% 25.0% -20.0% -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)   2,058 1,681 2,512 2,346 2,290 2,378 0 0   Balance sheet change%   -1.1% -18.3% 49.4% -6.6% -2.4% 3.8% -100.0% 0.0%   Added value   508.8 -173.1 1,065.1 319.8 -83.0 70.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -141 -106 -36 -87 -60 -48 -35 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 -1.0 1.0 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 %   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 (%)   13.3% -8.8% 25.0% 7.0% -3.0% 1.1% 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 %   21.2% -13.0% 47.9% 11.5% -4.6% 4.0% 0.0% 0.0%   ROI %   34.4% -21.3% 83.5% 21.5% -8.8% 7.6% 0.0% 0.0%   ROE %   48.2% -69.4% 160.8% 21.2% -36.0% -18.4% 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 %   29.8% 5.3% 32.6% 26.6% 11.5% 9.2% -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, %   77.4% -419.6% 27.0% 102.0% -796.7% 1,076.3% 0.0% 0.0%   Gearing %   74.1% 817.9% 36.1% 55.3% 294.1% 362.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.3% 10.2% 12.1% 21.6% 15.1% 14.3% 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   1.6 1.1 1.7 1.5 1.2 1.2 0.0 0.0   Current Ratio   1.6 1.1 1.7 1.5 1.2 1.2 0.0 0.0   Cash and cash equivalent   60.7 1.6 9.0 18.1 10.0 33.9 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)   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   699.6 151.4 958.2 716.2 356.0 394.1 -40.4 -40.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 0 0 0 0   Added value / employee   170 -58 355 80 -17 18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   170 -58 355 80 -19 18 0 0   EBIT / employee   146 -81 335 69 -25 12 0 0   Net earnings / employee   95 -81 244 38 -32 -11 0 0