Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOKATFIRMAET TOMMY PAULSEN 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  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   1.6% 2.2% 3.4% 1.9% 1.8% 2.0% 11.0% 11.0%   Credit score (0-100)   76 67 54 69 71 67 22 22   Credit rating   A BBB BBB A A A BB BB   Credit limit (kDKK)   5.2 0.1 0.0 0.3 1.0 0.2 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   1,295 860 1,336 1,323 1,313 1,460 0.0 0.0   EBITDA   701 172 224 413 372 145 0.0 0.0   EBIT   686 172 224 413 372 145 0.0 0.0   Pre-tax profit (PTP)   603.7 97.6 208.4 400.0 368.3 170.9 0.0 0.0   Net earnings   466.4 76.3 159.0 308.2 284.4 131.9 0.0 0.0   Pre-tax profit without non-rec. items   604 97.6 208 400 368 171 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   100 100 100 100 100 100 0.0 0.0   Shareholders equity total   2,171 2,248 307 615 899 1,031 906 906   Interest-bearing liabilities   868 750 694 588 522 446 0.0 0.0   Balance sheet total (assets)   3,854 3,374 1,894 1,793 1,894 1,979 906 906   Net Debt   868 750 473 410 257 164 -906 -906     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   1,295 860 1,336 1,323 1,313 1,460 0.0 0.0   Gross profit growth   -31.1% -33.6% 55.4% -1.0% -0.7% 11.2% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   3,854 3,374 1,894 1,793 1,894 1,979 906 906   Balance sheet change%   11.3% -12.4% -43.9% -5.3% 5.7% 4.5% -54.2% 0.0%   Added value   700.8 172.5 224.5 412.7 371.8 144.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -29 0 0 0 0 0 -100 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 5.0 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 (%)   53.0% 20.1% 16.8% 31.2% 28.3% 9.9% 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 %   18.8% 4.8% 10.6% 25.4% 23.0% 11.2% 0.0% 0.0%   ROI %   23.7% 5.7% 13.7% 40.1% 31.3% 14.7% 0.0% 0.0%   ROE %   24.1% 3.5% 12.4% 66.9% 37.6% 13.7% 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 %   56.3% 66.6% 16.2% 34.3% 47.5% 52.1% 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, %   123.8% 435.0% 210.9% 99.3% 69.0% 113.0% 0.0% 0.0%   Gearing %   40.0% 33.4% 226.3% 95.6% 58.0% 43.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.8% 9.3% 10.0% 10.6% 10.0% 9.4% 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 3.0 1.2 1.5 1.9 2.1 0.0 0.0   Current Ratio   2.3 3.0 1.2 1.5 1.9 2.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 220.8 178.1 265.0 282.1 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   2,088.1 2,182.4 270.3 579.1 864.4 997.8 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   350 86 112 206 186 72 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   350 86 112 206 186 72 0 0   EBIT / employee   343 86 112 206 186 72 0 0   Net earnings / employee   233 38 79 154 142 66 0 0