Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

THERKILDSEN ADVOKATER A/S 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   3.5% 2.5% 3.3% 2.2% 2.5% 1.8% 14.5% 14.5%   Credit score (0-100)   55 63 54 64 62 70 15 15   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.5 0.1 5.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,141 5,821 5,079 4,235 3,953 4,263 0.0 0.0   EBITDA   375 879 587 93.2 46.4 528 0.0 0.0   EBIT   352 856 570 93.2 46.4 528 0.0 0.0   Pre-tax profit (PTP)   343.9 841.6 565.9 92.6 55.1 556.2 0.0 0.0   Net earnings   275.6 653.4 440.0 70.7 42.3 433.8 0.0 0.0   Pre-tax profit without non-rec. items   344 842 566 92.6 55.1 556 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   41.3 17.7 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   935 1,288 978 749 791 1,225 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.0 28,620 36,837 23,176 0.0 0.0   Balance sheet total (assets)   39,113 11,378 47,542 29,542 37,797 24,614 0.0 0.0   Net Debt   -37,689 -9,752 -45,712 640 386 -134 0.0 0.0     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   5,141 5,821 5,079 4,235 3,953 4,263 0.0 0.0   Gross profit growth   -8.0% 13.2% -12.8% -16.6% -6.6% 7.8% -100.0% 0.0%   Employees   0 9 9 8 7 7 0 0   Employee growth %   0.0% 0.0% 0.0% -11.1% -12.5% 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)   39,113 11,378 47,542 29,542 37,797 24,614 0 0   Balance sheet change%   -52.8% -70.9% 317.9% -37.9% 27.9% -34.9% -100.0% 0.0%   Added value   375.5 879.2 587.4 93.2 46.4 528.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -47 -47 -35 0 0 0 0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   6.8% 14.7% 11.2% 2.2% 1.2% 12.4% 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 %   0.6% 3.4% 2.0% 0.3% 0.2% 1.8% 0.0% 0.0%   ROI %   38.1% 75.6% 50.5% 0.7% 0.2% 1.8% 0.0% 0.0%   ROE %   30.6% 58.8% 38.8% 8.2% 5.5% 43.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   2.4% 11.3% 2.1% 2.5% 2.1% 5.0% 0.0% 0.0%   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, %   -10,037.2% -1,109.2% -7,782.1% 687.0% 832.0% -25.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 3,821.5% 4,655.7% 1,891.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.1% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 1.1 1.0 1.0 1.0 1.0 0.0 0.0   Current Ratio   1.0 1.1 1.0 1.0 1.0 1.0 0.0 0.0   Cash and cash equivalent   37,688.8 9,752.3 45,711.7 27,979.3 36,451.4 23,309.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   788.1 1,326.0 969.2 647.1 700.5 1,140.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 98 65 12 7 75 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 98 65 12 7 75 0 0   EBIT / employee   0 95 63 12 7 75 0 0   Net earnings / employee   0 73 49 9 6 62 0 0