Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Loeven Advokatpartnerselskab 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   1.2% 0.8% 1.5% 3.0% 1.7% 1.2% 16.2% 16.0%   Credit score (0-100)   84 93 77 55 73 81 11 12   Credit rating   A AA A BBB A A BB BB   Credit limit (kDKK)   298.3 1,086.4 89.9 0.0 32.1 560.7 -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   11,558 12,250 14,042 19,152 22,736 19,149 0.0 0.0   EBITDA   5,197 5,139 7,725 14,133 14,700 10,546 0.0 0.0   EBIT   4,995 5,019 7,625 14,097 14,404 9,986 0.0 0.0   Pre-tax profit (PTP)   4,709.9 4,755.2 7,332.0 13,486.6 14,049.0 9,970.1 0.0 0.0   Net earnings   4,709.9 4,755.2 7,332.0 13,486.6 14,049.0 9,970.1 0.0 0.0   Pre-tax profit without non-rec. items   4,710 4,755 7,332 13,487 14,049 9,970 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   266 145 44.6 8.0 2,487 1,968 0.0 0.0   Shareholders equity total   5,211 5,256 8,167 14,656 15,719 11,306 -1,002 -1,002   Interest-bearing liabilities   2,079 2,281 2,878 4,045 5,848 5,609 1,002 1,002   Balance sheet total (assets)   9,527 10,991 14,150 21,071 26,023 22,511 0.0 0.0   Net Debt   -1,858 -3,455 -3,535 -1,899 5,038 4,283 1,002 1,002     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   11,558 12,250 14,042 19,152 22,736 19,149 0.0 0.0   Gross profit growth   35.5% 6.0% 14.6% 36.4% 18.7% -15.8% -100.0% 0.0%   Employees   4 6 6 7 12 12 0 0   Employee growth %   0.0% 50.0% 0.0% 16.7% 71.4% 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)   9,527 10,991 14,150 21,071 26,023 22,511 0 0   Balance sheet change%   34.8% 15.4% 28.7% 48.9% 23.5% -13.5% -100.0% 0.0%   Added value   5,196.9 5,139.4 7,725.4 14,133.4 14,440.7 10,546.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -381 -241 -202 -73 2,183 -1,079 -1,968 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 (%)   43.2% 41.0% 54.3% 73.6% 63.4% 52.1% 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 %   60.2% 49.0% 60.7% 80.1% 61.3% 42.6% 0.0% 0.0%   ROI %   88.6% 67.2% 81.5% 94.8% 69.1% 50.1% 0.0% 0.0%   ROE %   129.0% 90.9% 109.2% 118.2% 92.5% 73.8% 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 %   76.0% 68.1% 77.5% 88.2% 80.2% 72.2% -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, %   -35.8% -67.2% -45.8% -13.4% 34.3% 40.6% 0.0% 0.0%   Gearing %   39.9% 43.4% 35.2% 27.6% 37.2% 49.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.4% 12.5% 11.5% 17.9% 7.6% 6.6% 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   4.0 3.2 4.4 8.5 6.5 4.2 0.0 0.0   Current Ratio   4.0 3.2 4.4 8.5 6.5 4.2 0.0 0.0   Cash and cash equivalent   3,937.3 5,736.3 6,413.3 5,943.7 809.6 1,326.1 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   6,972.6 7,473.3 10,916.1 18,574.4 19,895.0 15,640.6 -501.0 -501.0   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   1,299 857 1,288 2,019 1,203 879 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,299 857 1,288 2,019 1,225 879 0 0   EBIT / employee   1,249 836 1,271 2,014 1,200 832 0 0   Net earnings / employee   1,177 793 1,222 1,927 1,171 831 0 0