Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DHG 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% 1.2% 1.2%   Bankruptcy risk   4.4% 5.1% 10.3% 13.7% 7.9% 14.9% 16.2% 16.0%   Credit score (0-100)   49 44 24 15 30 13 11 12   Credit rating   BBB BBB BB BB BB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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   1,942 1,771 1,553 1,510 1,637 865 0.0 0.0   EBITDA   165 -87.7 112 118 90.4 -473 0.0 0.0   EBIT   146 -87.7 74.2 42.5 78.6 -545 0.0 0.0   Pre-tax profit (PTP)   100.6 -131.2 21.3 3.7 30.1 -575.4 0.0 0.0   Net earnings   73.6 -107.2 11.3 3.7 30.1 -575.4 0.0 0.0   Pre-tax profit without non-rec. items   101 -131 21.3 3.7 30.1 -575 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   0.0 0.0 266 190 427 446 0.0 0.0   Shareholders equity total   170 62.4 73.7 77.4 108 -468 -548 -548   Interest-bearing liabilities   694 711 563 534 706 860 548 548   Balance sheet total (assets)   1,293 1,215 1,560 1,987 1,838 1,312 0.0 0.0   Net Debt   694 711 563 534 706 860 548 548     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   1,942 1,771 1,553 1,510 1,637 865 0.0 0.0   Gross profit growth   -7.3% -8.8% -12.3% -2.8% 8.4% -47.2% -100.0% 0.0%   Employees   0 0 0 0 0 3 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)   1,293 1,215 1,560 1,987 1,838 1,312 0 0   Balance sheet change%   2.2% -6.0% 28.4% 27.3% -7.5% -28.6% -100.0% 0.0%   Added value   165.3 -87.7 112.1 118.2 154.3 -473.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -38 0 228 -152 225 -53 -446 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 -1.0 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 (%)   7.5% -5.0% 4.8% 2.8% 4.8% -63.1% 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 %   11.6% -6.9% 6.1% 2.4% 4.1% -28.1% 0.0% 0.0%   ROI %   17.9% -10.5% 12.0% 6.8% 11.0% -60.8% 0.0% 0.0%   ROE %   55.4% -92.4% 16.7% 4.9% 32.6% -81.1% 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 %   13.1% 5.1% 4.7% 3.9% 5.9% -26.3% -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, %   419.5% -810.6% 502.2% 451.8% 780.9% -181.7% 0.0% 0.0%   Gearing %   409.2% 1,139.6% 764.3% 689.8% 656.3% -183.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.8% 6.4% 9.9% 7.1% 7.8% 8.6% 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   1.1 1.0 0.9 0.9 0.8 0.5 0.0 0.0   Current Ratio   1.1 1.0 0.9 0.9 0.8 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.1 0.1 0.1 0.1 0.1 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   160.7 27.6 -217.4 -130.3 -322.6 -914.1 -273.9 -273.9   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 -158 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -158 0 0   EBIT / employee   0 0 0 0 0 -182 0 0   Net earnings / employee   0 0 0 0 0 -192 0 0