Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BHR Advokatholding ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   9.8% 6.8% 9.4% 10.0% 8.0% 7.8% 21.2% 21.2%   Credit score (0-100)   26 35 25 24 29 31 5 5   Credit rating   BB BBB BB BB BB BB 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   308 301 0 0 0 0 0 0   Gross profit   300 296 -315 -444 -601 -640 0.0 0.0   EBITDA   300 296 309 434 590 628 0.0 0.0   EBIT   300 296 309 434 590 628 0.0 0.0   Pre-tax profit (PTP)   298.5 295.1 307.4 431.6 587.4 626.3 0.0 0.0   Net earnings   298.5 295.1 307.4 431.6 587.4 626.3 0.0 0.0   Pre-tax profit without non-rec. items   299 295 307 432 587 626 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   437 582 598 730 967 1,103 10.0 10.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   443 588 604 736 973 1,110 10.0 10.0   Net Debt   -34.7 -7.3 -29.2 -22.0 -14.2 -16.3 -10.0 -10.0     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   308 301 0 0 0 0 0 0   Net sales growth   593.4% -2.1% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   300 296 -315 -444 -601 -640 0.0 0.0   Gross profit growth   687.1% -1.3% 0.0% -40.7% -35.4% -6.5% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   443 588 604 736 973 1,110 10 10   Balance sheet change%   50.5% 32.8% 2.8% 21.8% 32.3% 14.0% -99.1% 0.0%   Added value   300.3 296.3 309.1 433.8 589.6 628.3 0.0 0.0   Added value %   97.5% 98.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 %   97.5% 98.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   97.5% 98.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% -98.0% -97.7% -98.1% -98.2% 0.0% 0.0%   Net Earnings %   97.0% 97.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   97.0% 97.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   97.0% 97.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   81.5% 57.6% 51.9% 64.7% 69.0% 60.3% 0.0% 0.0%   ROI %   82.9% 58.3% 52.4% 65.4% 69.5% 60.7% 0.0% 0.0%   ROE %   82.4% 57.9% 52.1% 65.0% 69.2% 60.5% 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 %   98.6% 98.9% 99.0% 99.2% 99.4% 99.4% 100.0% 100.0%   Relative indebtedness %   2.0% 2.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -9.2% -0.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -11.5% -2.5% -9.5% -5.1% -2.4% -2.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   5.5 4.5 4.7 3.5 2.3 2.6 0.0 0.0   Current Ratio   5.5 4.5 4.7 3.5 2.3 2.6 0.0 0.0   Cash and cash equivalent   34.7 7.3 29.2 22.0 14.2 16.3 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)   301.7 456.3 0.0 456.3 405.6 388.3 0.0 0.0   Current assets / Net sales %   11.3% 9.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   28.4 22.2 23.0 15.8 7.9 10.0 0.0 0.0   Net working capital %   9.2% 7.4% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0