Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOKATPARTNERSELSKABET KIRK LARSEN & ASCANIUS 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 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2% 1.2%   Bankruptcy risk   0.5% 29.3% 29.0% 0.0% 0.5% 0.4% 7.3% 7.3%   Credit score (0-100)   99 2 2 0 99 100 33 33   Credit rating   AA C B N/A AAA AAA BBB BBB   Credit limit (kDKK)   12,790.5 0.0 0.0 0.0 13,832.1 16,340.8 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 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   112,005 0.0 0.0 0.0 107,042 122,338 0.0 0.0   EBITDA   11,996 0.0 0.0 0.0 5,756 11,273 0.0 0.0   EBIT   8,175 0.0 0.0 0.0 3,351 8,814 0.0 0.0   Pre-tax profit (PTP)   8,023.0 0.0 0.0 0.0 2,660.0 9,099.0 0.0 0.0   Net earnings   8,023.0 0.0 0.0 0.0 2,660.0 9,099.0 0.0 0.0   Pre-tax profit without non-rec. items   8,023 0.0 0.0 0.0 2,660 9,099 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   8,683 0.0 0.0 0.0 6,890 6,630 0.0 0.0   Shareholders equity total   90,303 0.0 0.0 0.0 110,717 121,188 119,748 119,748   Interest-bearing liabilities   1,044 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   156,183 0.0 0.0 0.0 163,757 187,551 119,748 119,748   Net Debt   -25,877 0.0 0.0 0.0 -9,646 -26,137 -119,748 -119,748     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 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   112,005 0.0 0.0 0.0 107,042 122,338 0.0 0.0   Gross profit growth   -19.9% -100.0% 0.0% 0.0% 0.0% 14.3% -100.0% 0.0%   Employees   83 0 0 0 88 85 0 0   Employee growth %   -3.5% -100.0% 0.0% 0.0% 0.0% -3.4% -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)   156,183 0 0 0 163,757 187,551 119,748 119,748   Balance sheet change%   -13.0% -100.0% 0.0% 0.0% 0.0% 14.5% -36.2% 0.0%   Added value   11,996.0 0.0 0.0 0.0 3,351.0 11,273.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6,875 -8,683 0 0 4,485 -2,719 -6,630 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 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 (%)   7.3% 0.0% 0.0% 0.0% 3.1% 7.2% 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 %   4.9% 0.0% 0.0% 0.0% 1.8% 5.2% 0.0% 0.0%   ROI %   9.2% 0.0% 0.0% 0.0% 2.7% 7.9% 0.0% 0.0%   ROE %   9.3% 0.0% 0.0% 0.0% 2.4% 7.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   57.8% 0.0% 0.0% 0.0% 67.6% 64.6% 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, %   -215.7% 0.0% 0.0% 0.0% -167.6% -231.9% 0.0% 0.0%   Gearing %   1.2% 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 %   16.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.3 0.0 0.0 0.0 3.0 2.7 0.0 0.0   Current Ratio   2.3 0.0 0.0 0.0 3.0 2.7 0.0 0.0   Cash and cash equivalent   26,921.5 0.0 0.0 0.0 9,646.0 26,137.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 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   81,238.0 0.0 0.0 0.0 102,631.0 113,075.0 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 N/A 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   145 0 0 0 38 133 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   145 0 0 0 65 133 0 0   EBIT / employee   98 0 0 0 38 104 0 0   Net earnings / employee   97 0 0 0 30 107 0 0