Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOKATFIRMAET ISAKSEN & NOMANNI, ODENSE ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   13.0% 12.2% 13.3% 13.4% 12.2% 14.5% 20.6% 20.4%   Credit score (0-100)   20 21 18 18 19 13 4 4   Credit rating   BB BB BB BB BB BB B B   Credit limit (kDKK)   -0.0 -0.0 -0.0 -0.0 -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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   405 153 273 76.5 57.0 55.8 0.0 0.0   EBITDA   126 153 273 76.5 57.0 55.8 0.0 0.0   EBIT   92.0 132 260 73.0 54.4 55.8 0.0 0.0   Pre-tax profit (PTP)   55.4 107.8 240.6 58.8 46.2 47.5 0.0 0.0   Net earnings   55.4 107.8 240.6 58.8 46.2 47.5 0.0 0.0   Pre-tax profit without non-rec. items   55.4 108 241 58.8 46.2 47.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   39.9 18.9 6.1 2.6 0.0 0.0 0.0 0.0   Shareholders equity total   -651 -543 -302 -243 -197 -150 -231 -231   Interest-bearing liabilities   647 350 271 172 0.0 0.0 231 231   Balance sheet total (assets)   272 68.3 214 44.8 77.4 191 0.0 0.0   Net Debt   482 321 262 159 -62.8 -149 231 231     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   405 153 273 76.5 57.0 55.8 0.0 0.0   Gross profit growth   0.0% -62.3% 79.1% -72.0% -25.4% -2.1% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 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)   272 68 214 45 77 191 0 0   Balance sheet change%   0.0% -74.9% 214.1% -79.1% 72.8% 147.3% -100.0% 0.0%   Added value   125.6 152.6 273.2 76.5 57.9 55.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6 -42 -26 -7 -5 0 0 0   Net sales trend   0.0 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   22.7% 86.3% 95.3% 95.4% 95.4% 100.0% 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% 17.2% 46.2% 18.1% 19.8% 18.2% 0.0% 0.0%   ROI %   14.4% 26.5% 83.9% 32.9% 64.6% 0.0% 0.0% 0.0%   ROE %   20.3% 63.3% 170.3% 45.4% 75.6% 35.3% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   -70.5% -88.8% -58.5% -84.5% -71.8% -43.9% -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, %   383.7% 210.2% 95.9% 208.3% -110.1% -267.0% 0.0% 0.0%   Gearing %   -99.4% -64.4% -89.7% -70.8% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.7% 4.9% 6.4% 6.4% 11.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.3 0.1 0.4 0.1 0.3 0.6 0.0 0.0   Current Ratio   0.3 0.1 0.4 0.1 0.3 0.6 0.0 0.0   Cash and cash equivalent   164.8 29.0 9.1 13.1 62.8 149.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -690.4 -561.6 -308.2 -245.9 -197.1 -149.6 -115.3 -115.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   126 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   126 0 0 0 0 0 0 0   EBIT / employee   92 0 0 0 0 0 0 0   Net earnings / employee   55 0 0 0 0 0 0 0