Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KLAR ADVOKATER 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2% 1.2%   Bankruptcy risk   1.3% 1.1% 1.1% 1.5% 2.8% 4.1% 8.8% 8.6%   Credit score (0-100)   82 85 83 75 59 48 28 29   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   181.4 514.2 462.8 76.8 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 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   13,734 17,150 15,335 17,514 16,650 2,721 0.0 0.0   EBITDA   6,472 6,791 6,830 8,747 9,587 -139 0.0 0.0   EBIT   6,316 6,609 6,648 8,556 9,386 -185 0.0 0.0   Pre-tax profit (PTP)   6,172.3 6,540.6 6,531.2 8,430.8 9,264.5 59.5 0.0 0.0   Net earnings   6,172.3 6,540.6 6,531.2 8,430.8 9,264.5 59.5 0.0 0.0   Pre-tax profit without non-rec. items   6,172 6,541 6,531 8,431 9,265 59.5 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   659 607 425 292 91.3 45.3 0.0 0.0   Shareholders equity total   7,104 7,617 7,897 10,126 11,432 5,643 4,743 4,743   Interest-bearing liabilities   0.0 134 0.0 2,618 500 0.0 0.0 0.0   Balance sheet total (assets)   11,979 11,347 14,665 15,671 14,630 7,324 4,743 4,743   Net Debt   -1,373 102 -2,307 2,561 373 -1,345 -4,743 -4,743     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   13,734 17,150 15,335 17,514 16,650 2,721 0.0 0.0   Gross profit growth   8.9% 24.9% -10.6% 14.2% -4.9% -83.7% -100.0% 0.0%   Employees   13 17 14 14 11 5 0 0   Employee growth %   44.4% 30.8% -17.6% 0.0% -21.4% -54.5% -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)   11,979 11,347 14,665 15,671 14,630 7,324 4,743 4,743   Balance sheet change%   30.3% -5.3% 29.2% 6.9% -6.6% -49.9% -35.2% 0.0%   Added value   6,472.1 6,790.7 6,829.8 8,747.1 9,577.4 -139.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   503 -234 -364 -324 -401 -92 -45 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 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 (%)   46.0% 38.5% 43.4% 48.8% 56.4% -6.8% 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 %   59.7% 56.7% 51.1% 56.5% 62.0% 1.0% 0.0% 0.0%   ROI %   90.2% 87.1% 83.3% 82.9% 76.0% 1.3% 0.0% 0.0%   ROE %   88.1% 88.9% 84.2% 93.6% 85.9% 0.7% 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 %   59.3% 67.1% 53.8% 64.6% 78.1% 77.0% 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, %   -21.2% 1.5% -33.8% 29.3% 3.9% 967.0% 0.0% 0.0%   Gearing %   0.0% 1.8% 0.0% 25.8% 4.4% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 102.0% 174.4% 10.2% 8.5% 20.8% 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   2.3 3.1 2.1 2.8 4.6 4.3 0.0 0.0   Current Ratio   2.3 3.1 2.1 2.8 4.6 4.3 0.0 0.0   Cash and cash equivalent   1,372.5 31.6 2,307.3 56.7 127.3 1,344.6 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   6,445.0 7,328.5 7,471.6 9,846.9 11,366.2 5,597.3 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   498 399 488 625 871 -28 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   498 399 488 625 872 -28 0 0   EBIT / employee   486 389 475 611 853 -37 0 0   Net earnings / employee   475 385 467 602 842 12 0 0