Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDIC LAW GROUP 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   2.5% 2.2% 2.5% 1.7% 3.3% 1.8% 6.6% 6.6%   Credit score (0-100)   64 68 62 71 54 70 36 36   Credit rating   BBB BBB BBB A BBB A BBB BBB   Credit limit (kDKK)   0.0 0.1 0.0 1.3 0.0 0.6 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   712 720 664 648 578 595 0.0 0.0   EBITDA   51.8 46.0 31.2 104 0.3 72.9 0.0 0.0   EBIT   38.3 32.6 17.8 98.1 0.3 72.9 0.0 0.0   Pre-tax profit (PTP)   28.0 59.9 11.8 94.0 -19.5 71.7 0.0 0.0   Net earnings   51.3 26.9 11.8 72.5 -19.5 53.0 0.0 0.0   Pre-tax profit without non-rec. items   28.0 59.9 11.8 94.0 -19.5 71.7 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   32.6 19.1 5.7 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,279 1,252 1,264 1,280 1,203 1,197 942 942   Interest-bearing liabilities   0.0 0.0 24.0 96.5 26.3 35.7 0.0 0.0   Balance sheet total (assets)   1,614 1,550 1,645 1,497 1,976 1,304 942 942   Net Debt   -326 -369 -441 -252 -836 -185 -192 -192     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   712 720 664 648 578 595 0.0 0.0   Gross profit growth   -8.9% 1.2% -7.9% -2.4% -10.7% 2.8% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   1,614 1,550 1,645 1,497 1,976 1,304 942 942   Balance sheet change%   6.6% -4.0% 6.1% -9.0% 32.0% -34.0% -27.7% 0.0%   Added value   51.8 46.0 31.2 103.7 6.0 72.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   30 -55 -3 -12 17 -14 69 -69   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 4.0 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 (%)   5.4% 4.5% 2.7% 15.1% 0.0% 12.3% 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 %   2.4% 4.1% 1.2% 6.4% -0.8% 4.4% 0.0% 0.0%   ROI %   2.9% 5.1% 1.6% 7.6% -1.1% 5.9% 0.0% 0.0%   ROE %   4.0% 2.1% 0.9% 5.7% -1.6% 4.4% 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 %   79.2% 80.8% 76.8% 85.5% 60.9% 91.8% 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, %   -628.9% -802.2% -1,413.5% -242.9% -299,811.5% -254.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.9% 7.5% 2.2% 3.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 66.6% 11.3% 9.5% 4.0% 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   1.9 1.9 1.8 2.4 1.3 3.2 0.0 0.0   Current Ratio   1.9 1.9 1.8 2.4 1.3 3.2 0.0 0.0   Cash and cash equivalent   325.7 369.2 465.1 348.5 862.8 221.1 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   304.2 264.8 288.0 307.0 244.2 238.2 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   52 46 31 104 6 73 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   52 46 31 104 0 73 0 0   EBIT / employee   38 33 18 98 0 73 0 0   Net earnings / employee   51 27 12 73 -20 53 0 0