Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NEX & PHISTER LAW & IP 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   5.4% 1.5% 2.6% 3.6% 2.0% 1.6% 12.5% 12.3%   Credit score (0-100)   43 78 61 51 67 73 19 19   Credit rating   BBB A BBB BBB A A BB BB   Credit limit (kDKK)   0.0 8.8 0.0 0.0 0.5 7.3 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   1,429 1,705 3,004 3,866 3,877 2,864 0.0 0.0   EBITDA   848 729 1,840 1,982 2,482 1,645 0.0 0.0   EBIT   841 716 1,827 1,969 2,473 1,645 0.0 0.0   Pre-tax profit (PTP)   832.1 708.4 1,817.5 1,948.2 2,466.1 1,663.4 0.0 0.0   Net earnings   639.6 547.3 1,412.0 1,513.0 1,912.9 1,286.5 0.0 0.0   Pre-tax profit without non-rec. items   832 708 1,817 1,948 2,466 1,663 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   48.0 34.9 22.2 9.1 0.0 0.0 0.0 0.0   Shareholders equity total   820 867 1,079 638 2,351 2,137 512 512   Interest-bearing liabilities   188 334 746 731 522 79.0 0.0 0.0   Balance sheet total (assets)   1,272 1,569 2,944 2,226 3,629 3,143 512 512   Net Debt   65.0 -488 -386 228 -1,713 -1,794 -512 -512     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   1,429 1,705 3,004 3,866 3,877 2,864 0.0 0.0   Gross profit growth   -7.7% 19.3% 76.2% 28.7% 0.3% -26.1% -100.0% 0.0%   Employees   1 2 2 2 2 2 0 0   Employee growth %   0.0% 100.0% 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)   1,272 1,569 2,944 2,226 3,629 3,143 512 512   Balance sheet change%   4.4% 23.4% 87.6% -24.4% 63.0% -13.4% -83.7% 0.0%   Added value   848.4 729.3 1,839.9 1,981.8 2,486.5 1,644.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   26 -26 -25 -26 -18 0 0 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 (%)   58.8% 42.0% 60.8% 50.9% 63.8% 57.4% 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 %   67.5% 50.4% 81.0% 76.2% 84.7% 49.5% 0.0% 0.0%   ROI %   93.0% 64.8% 120.7% 123.4% 116.9% 65.8% 0.0% 0.0%   ROE %   81.2% 64.9% 145.1% 176.2% 128.0% 57.3% 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 %   64.5% 55.2% 36.7% 28.7% 64.8% 68.0% 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, %   7.7% -66.9% -21.0% 11.5% -69.0% -109.1% 0.0% 0.0%   Gearing %   22.9% 38.6% 69.2% 114.6% 22.2% 3.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.6% 3.0% 1.8% 3.1% 2.0% 3.7% 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   2.7 2.2 1.6 1.4 2.8 3.1 0.0 0.0   Current Ratio   2.7 2.2 1.6 1.4 2.8 3.1 0.0 0.0   Cash and cash equivalent   122.8 822.4 1,132.3 503.7 2,235.5 1,873.0 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   773.6 833.3 1,056.8 628.9 2,336.9 2,125.3 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   848 365 920 991 1,243 822 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   848 365 920 991 1,241 822 0 0   EBIT / employee   841 358 914 984 1,237 822 0 0   Net earnings / employee   640 274 706 756 956 643 0 0