Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Advokat Erlandsens Ejendomsadministration 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   1.2% 1.5% 2.2% 0.8% 2.2% 4.0% 8.4% 8.4%   Credit score (0-100)   84 78 66 90 65 49 29 29   Credit rating   A A BBB A BBB BBB BB BB   Credit limit (kDKK)   438.5 74.3 0.7 1,544.6 0.4 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,799 1,677 1,919 1,196 914 924 0.0 0.0   EBITDA   120 144 300 -425 -769 -850 0.0 0.0   EBIT   72.9 133 300 -425 -769 -850 0.0 0.0   Pre-tax profit (PTP)   -15.1 -36.8 -1,256.6 1,765.2 -3,618.6 -4,112.0 0.0 0.0   Net earnings   -62.9 -51.4 -1,295.9 1,875.8 -3,961.1 -4,112.0 0.0 0.0   Pre-tax profit without non-rec. items   -15.1 -36.8 -1,257 1,765 -3,619 -4,112 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   1,322 1,172 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   16,323 16,055 14,538 16,188 11,999 7,651 7,207 7,207   Interest-bearing liabilities   27.0 498 265 1,717 0.8 0.2 0.0 0.0   Balance sheet total (assets)   16,847 25,389 17,988 18,275 12,454 9,809 7,207 7,207   Net Debt   -7,568 -2,436 -4,191 -4,697 -2,194 -2,412 -7,207 -7,207     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1,799 1,677 1,919 1,196 914 924 0.0 0.0   Gross profit growth   24.9% -6.8% 14.4% -37.7% -23.6% 1.1% -100.0% 0.0%   Employees   4 4 0 4 5 5 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 25.0% 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)   16,847 25,389 17,988 18,275 12,454 9,809 7,207 7,207   Balance sheet change%   -5.8% 50.7% -29.1% 1.6% -31.9% -21.2% -26.5% 0.0%   Added value   119.7 143.7 299.6 -424.5 -769.1 -850.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -226 -161 -1,172 0 0 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 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   4.1% 7.9% 15.6% -35.5% -84.2% -92.0% 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 %   0.3% 0.7% -5.0% 10.5% -0.1% -3.7% 0.0% 0.0%   ROI %   0.2% 0.9% -6.9% 11.6% -0.1% -13.1% 0.0% 0.0%   ROE %   -0.4% -0.3% -8.5% 12.2% -28.1% -41.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   96.9% 63.2% 80.8% 88.6% 96.3% 78.0% 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, %   -6,323.6% -1,695.4% -1,399.1% 1,106.6% 285.3% 283.7% 0.0% 0.0%   Gearing %   0.2% 3.1% 1.8% 10.6% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.3% 73.3% 47.1% 14.0% 420.3% 576,456.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   16.3 1.5 4.5 6.5 14.7 2.9 0.0 0.0   Current Ratio   16.3 1.5 4.5 6.5 14.7 2.9 0.0 0.0   Cash and cash equivalent   7,594.7 2,933.9 4,456.8 6,414.3 2,194.7 2,412.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   4,459.7 2,497.2 12,138.2 11,517.2 4,879.2 3,272.9 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   30 36 0 -106 -154 -170 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   30 36 0 -106 -154 -170 0 0   EBIT / employee   18 33 0 -106 -154 -170 0 0   Net earnings / employee   -16 -13 0 469 -792 -822 0 0