Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NIVARO 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% 1.5% 1.2%   Bankruptcy risk   6.2% 12.3% 7.9% 10.5% 5.9% 6.6% 13.3% 10.9%   Credit score (0-100)   39 20 31 22 39 35 17 22   Credit rating   BBB BB BB BB BBB BBB 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   475 512 1,218 1,494 1,367 759 0.0 0.0   EBITDA   10.0 -0.1 533 50.4 444 399 0.0 0.0   EBIT   10.0 -0.1 533 50.4 444 399 0.0 0.0   Pre-tax profit (PTP)   8.7 -0.8 514.1 12.4 419.8 433.7 0.0 0.0   Net earnings   6.6 -0.7 398.6 0.2 327.0 340.1 0.0 0.0   Pre-tax profit without non-rec. items   8.7 -0.8 514 12.4 420 434 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   108 107 506 506 833 1,173 1,093 1,093   Interest-bearing liabilities   0.0 200 44.0 0.0 0.0 84.3 0.0 0.0   Balance sheet total (assets)   244 494 6,356 5,682 9,400 10,061 1,093 1,093   Net Debt   -182 190 -3,239 -1,846 -5,424 -7,628 -1,093 -1,093     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   475 512 1,218 1,494 1,367 759 0.0 0.0   Gross profit growth   13.0% 7.9% 137.8% 22.6% -8.5% -44.4% -100.0% 0.0%   Employees   0 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)   244 494 6,356 5,682 9,400 10,061 1,093 1,093   Balance sheet change%   64.9% 102.7% 1,186.1% -10.6% 65.4% 7.0% -89.1% 0.0%   Added value   10.0 -0.1 533.3 50.4 444.4 399.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 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 -1.0 1.0 2.0 3.0 4.0 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 (%)   2.1% -0.0% 43.8% 3.4% 32.5% 52.6% 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 %   5.1% -0.0% 15.6% 0.9% 6.6% 4.5% 0.0% 0.0%   ROI %   9.5% -0.0% 123.9% 10.3% 73.8% 41.7% 0.0% 0.0%   ROE %   6.3% -0.6% 130.0% 0.0% 48.8% 33.9% 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 %   44.3% 21.7% 8.0% 8.9% 8.9% 11.7% 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, %   -1,820.9% -226,720.2% -607.4% -3,664.8% -1,220.5% -1,910.8% 0.0% 0.0%   Gearing %   0.0% 186.4% 8.7% 0.0% 0.0% 7.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.7% 15.8% 193.8% 0.0% 4.5% 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   1.8 1.3 1.1 1.1 1.1 1.1 0.0 0.0   Current Ratio   1.8 1.3 1.1 1.1 1.1 1.1 0.0 0.0   Cash and cash equivalent   181.9 9.6 3,283.5 1,845.7 5,424.3 7,712.0 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   108.0 127.3 547.2 515.1 833.0 1,173.2 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   0 -0 533 50 444 399 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -0 533 50 444 399 0 0   EBIT / employee   0 -0 533 50 444 399 0 0   Net earnings / employee   0 -1 399 0 327 340 0 0