Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skovgaard Alsig Advokater 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   6.2% 5.7% 4.3% 4.9% 3.7% 4.5% 19.0% 19.0%   Credit score (0-100)   39 40 46 43 51 47 7 7   Credit rating   BBB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,532 7,681 9,391 9,173 9,499 10,302 0.0 0.0   EBITDA   228 86.5 1,674 1,740 1,371 1,996 0.0 0.0   EBIT   -279 -455 1,132 1,182 871 1,944 0.0 0.0   Pre-tax profit (PTP)   -297.3 -457.1 1,124.8 1,173.9 876.4 1,869.4 0.0 0.0   Net earnings   -1.1 -357.1 805.5 909.1 670.9 1,438.5 0.0 0.0   Pre-tax profit without non-rec. items   -297 -457 1,125 1,174 876 1,869 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   365 281 196 95.3 52.1 0.0 0.0 0.0   Shareholders equity total   1,016 659 1,465 1,124 895 1,493 8.1 8.1   Interest-bearing liabilities   1,500 1,500 1,500 1,500 1,626 1,694 0.0 0.0   Balance sheet total (assets)   4,370 4,847 6,694 5,813 4,673 5,722 8.1 8.1   Net Debt   363 -152 -2,458 -2,488 -1,911 -2,748 -8.1 -8.1     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   4,532 7,681 9,391 9,173 9,499 10,302 0.0 0.0   Gross profit growth   -38.9% 69.5% 22.3% -2.3% 3.6% 8.4% -100.0% 0.0%   Employees   10 10 10 11 16 16 0 0   Employee growth %   0.0% 0.0% 0.0% 10.0% 45.5% 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)   4,370 4,847 6,694 5,813 4,673 5,722 8 8   Balance sheet change%   31.1% 10.9% 38.1% -13.2% -19.6% 22.4% -99.9% 0.0%   Added value   227.7 86.5 1,673.7 1,740.2 1,429.0 1,996.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,273 -1,083 -1,083 -1,116 -1,001 -104 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 -3.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -6.2% -5.9% 12.1% 12.9% 9.2% 18.9% 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 %   -7.2% -9.9% 19.6% 18.9% 16.7% 37.6% 0.0% 0.0%   ROI %   -13.9% -19.5% 44.2% 42.3% 34.1% 68.6% 0.0% 0.0%   ROE %   -0.1% -42.6% 75.9% 70.2% 66.5% 120.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   23.3% 13.6% 21.9% 19.3% 19.1% 26.1% 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, %   159.5% -176.0% -146.9% -143.0% -139.3% -137.7% 0.0% 0.0%   Gearing %   147.6% 227.6% 102.4% 133.5% 181.8% 113.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 0.1% 0.5% 0.5% 0.0% 5.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.6 0.7 1.0 1.1 1.1 1.3 0.0 0.0   Current Ratio   0.6 0.7 1.0 1.1 1.1 1.3 0.0 0.0   Cash and cash equivalent   1,136.9 1,652.2 3,958.1 3,988.2 3,536.6 4,442.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -1,429.1 -1,247.0 101.1 305.3 553.5 1,202.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   23 9 167 158 89 125 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   23 9 167 158 86 125 0 0   EBIT / employee   -28 -46 113 107 54 121 0 0   Net earnings / employee   -0 -36 81 83 42 90 0 0