Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STORM Advokatfirma P/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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   5.0% 4.0% 7.8% 2.4% 2.4% 1.2% 9.6% 9.6%   Credit score (0-100)   45 51 31 62 63 80 26 26   Credit rating   BBB BBB BB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 0.1 262.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   19,847 24,986 8,634 19,334 16,284 18,854 0.0 0.0   EBITDA   -1,268 880 -13,042 2,390 631 1,990 0.0 0.0   EBIT   -1,634 445 -13,468 2,090 329 1,732 0.0 0.0   Pre-tax profit (PTP)   -2,056.8 0.0 -13,874.5 1,894.0 0.0 1,220.5 0.0 0.0   Net earnings   -2,056.8 0.0 -13,874.5 1,894.0 0.0 1,220.5 0.0 0.0   Pre-tax profit without non-rec. items   -2,057 0.0 -13,875 1,894 0.0 1,220 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,105 770 726 634 559 842 0.0 0.0   Shareholders equity total   11,143 11,143 6,275 8,169 8,169 9,389 2,270 2,270   Interest-bearing liabilities   24,521 26,116 8,847 2,022 7,251 4,741 0.0 0.0   Balance sheet total (assets)   42,754 42,852 26,014 21,807 19,983 19,227 2,270 2,270   Net Debt   24,172 25,539 8,735 1,814 7,105 4,284 -2,270 -2,270     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   19,847 24,986 8,634 19,334 16,284 18,854 0.0 0.0   Gross profit growth   0.0% 25.9% -65.4% 123.9% -15.8% 15.8% -100.0% 0.0%   Employees   37 43 41 29 21 20 0 0   Employee growth %   0.0% 16.2% -4.7% -29.3% -27.6% -4.8% -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)   42,754 42,852 26,014 21,807 19,983 19,227 2,270 2,270   Balance sheet change%   0.0% 0.2% -39.3% -16.2% -8.4% -3.8% -88.2% 0.0%   Added value   -1,267.7 879.8 -13,042.4 2,390.3 628.4 1,990.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   739 -461 -551 -496 -353 -47 -918 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   -8.2% 1.8% -156.0% 10.8% 2.0% 9.2% 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 %   -3.8% 1.1% -39.1% 8.8% 1.7% 8.9% 0.0% 0.0%   ROI %   -4.6% 1.2% -51.4% 16.7% 2.5% 10.6% 0.0% 0.0%   ROE %   -18.5% 0.0% -159.3% 26.2% 0.0% 13.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   47.1% 47.0% 24.1% 37.5% 40.9% 48.8% 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, %   -1,906.7% 2,902.9% -67.0% 75.9% 1,125.5% 215.2% 0.0% 0.0%   Gearing %   220.1% 234.4% 141.0% 24.8% 88.8% 50.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 1.8% 2.3% 4.0% 7.4% 8.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.8 1.8 1.3 1.7 1.8 2.2 0.0 0.0   Current Ratio   1.8 1.8 1.3 1.7 1.8 2.2 0.0 0.0   Cash and cash equivalent   349.5 577.1 112.0 208.3 145.7 457.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   17,784.6 18,433.9 5,739.7 7,818.9 7,853.6 9,835.1 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -34 20 -318 82 30 100 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -34 20 -318 82 30 100 0 0   EBIT / employee   -44 10 -328 72 16 87 0 0   Net earnings / employee   -56 0 -338 65 0 61 0 0