Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JANTZEN & LUND, 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% 1.5% 1.2%   Bankruptcy risk   3.8% 2.6% 2.5% 2.4% 4.1% 4.4% 12.8% 10.6%   Credit score (0-100)   52 62 62 62 49 46 18 23   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 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   2,748 3,111 2,956 3,537 2,710 2,735 0.0 0.0   EBITDA   888 1,178 1,103 1,673 734 586 0.0 0.0   EBIT   887 1,175 1,094 1,624 675 527 0.0 0.0   Pre-tax profit (PTP)   863.1 1,156.2 1,055.2 1,577.3 643.6 587.6 0.0 0.0   Net earnings   666.5 900.7 824.1 1,230.0 501.5 456.6 0.0 0.0   Pre-tax profit without non-rec. items   863 1,156 1,055 1,577 644 588 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   14.0 11.5 47.3 393 334 275 0.0 0.0   Shareholders equity total   1,440 1,840 1,664 1,994 1,496 1,952 1,252 1,252   Interest-bearing liabilities   754 1,009 1,150 1,234 2,261 2,115 0.0 0.0   Balance sheet total (assets)   25,694 9,656 12,983 12,994 22,416 26,520 1,252 1,252   Net Debt   -24,658 -8,441 -11,286 -11,116 -19,550 -23,931 -1,252 -1,252     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   2,748 3,111 2,956 3,537 2,710 2,735 0.0 0.0   Gross profit growth   -0.2% 13.2% -5.0% 19.6% -23.4% 0.9% -100.0% 0.0%   Employees   0 0 0 0 0 4 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)   25,694 9,656 12,983 12,994 22,416 26,520 1,252 1,252   Balance sheet change%   241.8% -62.4% 34.5% 0.1% 72.5% 18.3% -95.3% 0.0%   Added value   887.7 1,177.7 1,102.7 1,673.1 723.9 586.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   13 -5 27 297 -119 -119 -275 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 (%)   32.3% 37.8% 37.0% 45.9% 24.9% 19.3% 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 %   5.3% 6.6% 9.7% 12.5% 3.8% 2.4% 0.0% 0.0%   ROI %   50.3% 46.6% 38.6% 53.6% 19.3% 14.9% 0.0% 0.0%   ROE %   51.0% 54.9% 47.0% 67.2% 28.7% 26.5% 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 %   5.6% 19.1% 12.8% 15.3% 6.7% 7.4% 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, %   -2,777.6% -716.7% -1,023.5% -664.4% -2,662.8% -4,082.5% 0.0% 0.0%   Gearing %   52.3% 54.8% 69.1% 61.9% 151.1% 108.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 2.1% 3.6% 3.9% 1.9% 0.0% 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   1.1 1.2 1.1 1.1 1.1 1.1 0.0 0.0   Current Ratio   1.1 1.2 1.1 1.1 1.1 1.1 0.0 0.0   Cash and cash equivalent   25,411.4 9,450.1 12,435.7 12,350.4 21,810.6 26,045.7 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   1,341.7 1,744.9 1,533.3 1,530.8 1,096.8 1,613.3 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   0 0 0 0 0 147 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 147 0 0   EBIT / employee   0 0 0 0 0 132 0 0   Net earnings / employee   0 0 0 0 0 114 0 0