Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Advokatfirmaet Nygaard ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1.8% 2.5% 4.4% 2.8% 7.2% 6.0% 13.0% 12.8%   Credit score (0-100)   73 64 47 57 33 38 3 3   Credit rating   BBB BBB BB BB BB BB B B   Credit limit (kDKK)   0.5 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)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,265 1,242 697 1,253 81.5 380 0.0 0.0   EBITDA   471 259 48.4 211 -514 -6.3 0.0 0.0   EBIT   398 177 -33.2 164 -545 -72.5 0.0 0.0   Pre-tax profit (PTP)   391.1 173.8 -38.6 162.8 -549.6 -105.8 0.0 0.0   Net earnings   301.5 133.2 -30.7 126.8 -428.6 -83.7 0.0 0.0   Pre-tax profit without non-rec. items   391 174 -38.6 163 -550 -106 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   212 144 62.1 30.5 214 148 0.0 0.0   Shareholders equity total   617 690 599 726 238 154 104 104   Interest-bearing liabilities   0.0 0.0 4.0 240 360 524 0.0 0.0   Balance sheet total (assets)   998 918 793 966 606 748 104 104   Net Debt   -321 -114 -118 -331 360 524 -104 -104     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,265 1,242 697 1,253 81.5 380 0.0 0.0   Gross profit growth   14.7% -1.8% -43.9% 79.7% -93.5% 366.2% -100.0% 0.0%   Employees   2 2 1 2 1 1 0 0   Employee growth %   0.0% 0.0% -50.0% 100.0% -50.0% 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)   998 918 793 966 606 748 104 104   Balance sheet change%   15.8% -8.0% -13.6% 21.8% -37.3% 23.4% -86.1% 0.0%   Added value   471.0 258.5 48.4 211.1 -497.7 -6.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -84 -150 -163 -79 153 -132 -148 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 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   31.5% 14.2% -4.8% 13.1% -668.2% -19.1% 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 %   42.9% 18.5% -3.9% 18.7% -68.6% -10.7% 0.0% 0.0%   ROI %   63.7% 26.4% -5.1% 24.7% -81.5% -11.4% 0.0% 0.0%   ROE %   64.7% 20.4% -4.8% 19.1% -88.9% -42.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   61.8% 75.1% 75.6% 60.2% 39.2% 20.6% 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, %   -68.2% -44.2% -243.9% -156.6% -70.2% -8,345.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.7% 33.0% 151.7% 340.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 0.0% 269.2% 1.1% 3.4% 7.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   2.2 3.6 3.8 1.8 0.9 1.0 0.0 0.0   Current Ratio   2.2 3.6 3.8 1.8 0.9 1.0 0.0 0.0   Cash and cash equivalent   321.2 114.2 122.1 570.6 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   430.5 562.2 539.1 395.8 -36.4 6.1 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   236 129 48 106 -498 -6 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   236 129 48 106 -514 -6 0 0   EBIT / employee   199 88 -33 82 -545 -72 0 0   Net earnings / employee   151 67 -31 63 -429 -84 0 0