Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SZOCSKA ADVOKATAKTIESELSKAB 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   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   3.2% 1.8% 1.8% 2.2% 2.5% 2.3% 9.9% 9.7%   Credit score (0-100)   57 73 72 65 62 63 25 25   Credit rating   BBB A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 3.0 5.2 0.2 0.0 0.1 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   5,393 7,020 8,889 8,172 8,268 7,895 0.0 0.0   EBITDA   395 1,147 2,746 882 1,672 1,377 0.0 0.0   EBIT   172 898 2,540 607 1,469 1,187 0.0 0.0   Pre-tax profit (PTP)   172.0 886.0 2,523.0 576.0 1,439.0 1,188.4 0.0 0.0   Net earnings   106.0 687.0 1,963.0 446.0 1,119.0 926.7 0.0 0.0   Pre-tax profit without non-rec. items   172 886 2,523 576 1,439 1,188 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   348 693 603 515 427 338 0.0 0.0   Shareholders equity total   2,628 2,815 4,098 2,645 3,314 3,141 1,741 1,741   Interest-bearing liabilities   497 748 172 164 163 175 0.0 0.0   Balance sheet total (assets)   4,551 5,265 8,034 4,645 4,777 4,884 1,741 1,741   Net Debt   484 737 -1,011 -143 -524 -883 -1,741 -1,741     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   5,393 7,020 8,889 8,172 8,268 7,895 0.0 0.0   Gross profit growth   0.0% 30.2% 26.6% -8.1% 1.2% -4.5% -100.0% 0.0%   Employees   13 16 15 17 15 12 0 0   Employee growth %   8.3% 23.1% -6.3% 13.3% -11.8% -20.0% -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)   4,551 5,265 8,034 4,645 4,777 4,884 1,741 1,741   Balance sheet change%   58.8% 15.7% 52.6% -42.2% 2.8% 2.2% -64.4% 0.0%   Added value   395.0 1,147.0 2,746.0 882.0 1,744.0 1,377.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   16 96 -296 -363 -291 -279 -338 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 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 (%)   3.2% 12.8% 28.6% 7.4% 17.8% 15.0% 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 %   4.6% 18.3% 38.2% 9.6% 31.2% 24.9% 0.0% 0.0%   ROI %   6.4% 22.9% 50.7% 13.2% 38.5% 29.9% 0.0% 0.0%   ROE %   5.1% 25.2% 56.8% 13.2% 37.6% 28.7% 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 %   57.7% 53.5% 51.0% 56.9% 69.4% 64.3% 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, %   122.5% 64.3% -36.8% -16.2% -31.3% -64.1% 0.0% 0.0%   Gearing %   18.9% 26.6% 4.2% 6.2% 4.9% 5.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.9% 3.7% 19.0% 18.3% 7.3% 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   2.5 2.6 2.9 3.0 5.2 3.7 0.0 0.0   Current Ratio   2.5 2.6 2.9 3.0 5.2 3.7 0.0 0.0   Cash and cash equivalent   13.0 11.0 1,183.0 307.0 687.0 1,058.0 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   2,345.0 2,733.0 4,775.0 2,650.0 3,374.0 3,192.8 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   30 72 183 52 116 115 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   30 72 183 52 111 115 0 0   EBIT / employee   13 56 169 36 98 99 0 0   Net earnings / employee   8 43 131 26 75 77 0 0