Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOKATANPARTSSELSKABET ERLING KRAGH-PEDERSEN 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   3.1% 2.7% 2.8% 2.1% 3.7% 2.1% 10.0% 9.8%   Credit score (0-100)   58 62 58 65 51 66 25 25   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 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   -8.2 -8.5 -11.9 232 1,323 705 0.0 0.0   EBITDA   -893 -522 -746 -384 -290 42.8 0.0 0.0   EBIT   -893 -523 -748 -393 -299 -5.1 0.0 0.0   Pre-tax profit (PTP)   40.2 313.5 180.9 503.8 -459.1 -4.7 0.0 0.0   Net earnings   71.6 239.8 107.6 394.4 -370.0 -18.8 0.0 0.0   Pre-tax profit without non-rec. items   40.2 314 181 504 -459 -4.7 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   64.0 73.4 71.4 372 362 314 0.0 0.0   Shareholders equity total   1,814 1,945 1,942 2,337 1,852 1,716 1,469 1,469   Interest-bearing liabilities   0.6 11.9 253 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,847 1,992 2,394 2,495 2,016 1,881 1,469 1,469   Net Debt   -1,457 -1,773 -1,576 -883 -1,064 -1,163 -1,469 -1,469     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   -8.2 -8.5 -11.9 232 1,323 705 0.0 0.0   Gross profit growth   -10.2% -4.0% -40.0% 0.0% 469.9% -46.7% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   1,847 1,992 2,394 2,495 2,016 1,881 1,469 1,469   Balance sheet change%   -7.5% 7.9% 20.2% 4.2% -19.2% -6.7% -21.9% 0.0%   Added value   -892.6 -522.1 -745.7 -383.7 -289.6 42.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 9 -4 290 -19 -96 -314 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 (%)   10,892.4% 6,133.7% 6,265.1% -169.4% -22.6% -0.7% 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 %   2.8% 17.0% 9.0% 21.1% -20.0% -0.2% 0.0% 0.0%   ROI %   2.8% 17.3% 9.5% 22.8% -21.5% -0.3% 0.0% 0.0%   ROE %   3.9% 12.8% 5.5% 18.4% -17.7% -1.1% 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 %   98.2% 97.6% 81.1% 93.7% 91.9% 91.2% 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, %   163.2% 339.5% 211.4% 230.1% 367.4% -2,715.5% 0.0% 0.0%   Gearing %   0.0% 0.6% 13.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4,115.8% 201.0% 12.9% 9.3% 0.0% 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   61.4 38.8 4.4 9.8 8.1 8.6 0.0 0.0   Current Ratio   61.4 38.8 4.4 9.8 8.1 8.6 0.0 0.0   Cash and cash equivalent   1,457.7 1,784.7 1,829.7 882.8 1,063.9 1,162.8 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)   349.7 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   1,492.5 1,776.8 1,525.7 1,389.3 1,166.5 1,262.9 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   -893 -522 -746 -384 -290 43 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -893 -522 -746 -384 -290 43 0 0   EBIT / employee   -893 -523 -748 -393 -299 -5 0 0   Net earnings / employee   72 240 108 394 -370 -19 0 0