Advokatanpartsselskab af 22. marts 2022

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2017
2017/9
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  29.8% 6.6% 31.6% 15.8% 16.2%  
Credit score (0-100)  1 37 1 12 10  
Credit rating  C BBB C BB BB  
Credit limit (kDKK)  -0.0 0.0 -0.0 -0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2017
2017/9
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9

Net sales  0 0 0 0 0  
Gross profit  246 3,051 2,457 2,573 2,584  
EBITDA  416 848 -436 -125 -266  
EBIT  416 848 -436 -201 -342  
Pre-tax profit (PTP)  316.0 810.0 -480.0 -271.0 1,145.6  
Net earnings  316.0 810.0 -480.0 -271.0 1,145.6  
Pre-tax profit without non-rec. items  316 810 -480 -271 1,146  

 
See the entire income statement

Balance sheet (kDKK) 
2017
2017/9
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  -1,693 -883 -1,362 -1,629 -483  
Interest-bearing liabilities  1,305 566 462 886 304  
Balance sheet total (assets)  0.0 2,348 1,825 3,289 1,634  

Net Debt  1,305 -547 -45.0 -1,144 -196  
 
See the entire balance sheet

Volume 
2017
2017/9
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  246 3,051 2,457 2,573 2,584  
Gross profit growth  -82.8% 1,140.2% -19.5% 4.7% 0.4%  
Employees  1 4 6 6 6  
Employee growth %  -80.0% 300.0% 50.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 2,348 1,825 3,289 1,634  
Balance sheet change%  -100.0% 0.0% -22.3% 80.2% -50.3%  
Added value  416.0 848.0 -436.0 -201.0 -266.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -38 0 381 -152 -153  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 -1.0 -2.0 -3.0  

Profitability 
2017
2017/9
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  169.1% 27.8% -17.7% -7.8% -13.2%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  20.4% 17.2% -13.0% -4.4% 34.1%  
ROI %  31.0% 45.3% -79.0% -26.2% 201.6%  
ROE %  170.8% 34.5% -23.0% -10.6% 46.5%  

Solidity 
2017
2017/9
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
Equity ratio %  -100.0% -27.3% -42.7% -33.1% -22.8%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  313.7% -64.5% 10.3% 915.2% 73.8%  
Gearing %  -77.1% -64.1% -33.9% -54.4% -62.9%  
Net interest  0 0 0 0 0  
Financing costs %  7.5% 4.1% 12.5% 13.5% 9.1%  

Liquidity 
2017
2017/9
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
Quick Ratio  0.0 0.6 0.5 0.6 0.6  
Current Ratio  0.0 0.6 0.5 0.6 0.6  
Cash and cash equivalent  0.0 1,113.0 507.0 2,030.0 500.4  

Capital use efficiency 
2017
2017/9
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -1,693.0 -1,232.0 -1,718.0 -1,935.0 -802.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2017
2017/9
2018
2018/9
2019
2019/9
2020
2020/9
2021
2021/9
Net sales / employee  0 0 0 0 0  
Added value / employee  416 212 -73 -34 -44  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  416 212 -73 -21 -44  
EBIT / employee  416 212 -73 -34 -57  
Net earnings / employee  316 203 -80 -45 191