Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CARSTEN HALLE ADVOKATANPARTSSELSKAB 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   3.0% 2.1% 2.8% 3.1% 2.6% 3.1% 9.7% 9.5%   Credit score (0-100)   59 69 59 55 61 56 25 26   Credit rating   BBB A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.4 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 2018/12 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   1,219 1,461 759 718 1,015 698 0.0 0.0   EBITDA   -49.6 344 56.0 233 576 169 0.0 0.0   EBIT   -84.6 309 21.0 169 576 169 0.0 0.0   Pre-tax profit (PTP)   -259.7 426.1 76.9 76.4 308.4 220.9 0.0 0.0   Net earnings   -255.5 356.5 60.3 22.9 233.5 220.9 0.0 0.0   Pre-tax profit without non-rec. items   -260 426 76.9 76.4 308 221 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   80.4 45.4 10.4 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,441 2,798 2,758 2,701 2,835 2,936 2,711 2,711   Interest-bearing liabilities   66.0 0.0 93.2 93.3 245 24.6 0.0 0.0   Balance sheet total (assets)   9,282 4,750 3,443 3,102 3,329 3,220 2,711 2,711   Net Debt   -8,391 -4,092 -2,662 -2,468 -2,755 -3,024 -2,711 -2,711     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   1,219 1,461 759 718 1,015 698 0.0 0.0   Gross profit growth   -0.2% 19.8% -48.0% -5.4% 41.4% -31.3% -100.0% 0.0%   Employees   2 2 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -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)   9,282 4,750 3,443 3,102 3,329 3,220 2,711 2,711   Balance sheet change%   -5.8% -48.8% -27.5% -9.9% 7.3% -3.3% -15.8% 0.0%   Added value   -49.6 344.0 56.0 233.3 640.3 168.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -70 -70 -70 -75 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   -2.0 1.0 2.0 3.0 4.0 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 (%)   -6.9% 21.2% 2.8% 23.5% 56.7% 24.2% 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 %   -0.9% 6.1% 2.0% 7.6% 17.9% 6.8% 0.0% 0.0%   ROI %   -3.2% 16.2% 2.9% 8.8% 19.6% 7.4% 0.0% 0.0%   ROE %   -9.9% 13.6% 2.2% 0.8% 8.4% 7.7% 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 %   83.1% 83.8% 80.6% 87.1% 85.2% 91.2% 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, %   16,902.8% -1,189.5% -4,751.1% -1,058.0% -478.6% -1,790.2% 0.0% 0.0%   Gearing %   2.7% 0.0% 3.4% 3.5% 8.6% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   314.6% 8.0% 9.1% 185.3% 158.0% 2.0% 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   18.6 8.7 5.2 7.7 6.7 11.3 0.0 0.0   Current Ratio   1.3 2.4 5.0 7.7 6.7 11.3 0.0 0.0   Cash and cash equivalent   8,457.4 4,092.1 2,754.9 2,561.2 3,000.6 3,048.8 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   1,008.7 1,280.5 1,220.2 593.1 987.8 126.1 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 2018/12 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   -25 172 28 117 640 169 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -25 172 28 117 576 169 0 0   EBIT / employee   -42 155 11 84 576 169 0 0   Net earnings / employee   -128 178 30 11 234 221 0 0