Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADVOKATANPARTSSELSKABET CHARLES LINDBERG Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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% 3.2% 2.4% 2.4% 3.0% 2.7% 9.8% 9.6%   Credit score (0-100)   49 58 66 65 57 58 24 24   Credit rating   BBB BBB BBB BBB 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,602 3,158 863 779 728 634 0.0 0.0   EBITDA   205 1,583 419 295 238 226 0.0 0.0   EBIT   149 1,540 387 263 200 189 0.0 0.0   Pre-tax profit (PTP)   70.8 1,485.8 321.4 248.2 188.3 170.9 0.0 0.0   Net earnings   53.9 1,175.8 250.3 193.4 146.9 133.3 0.0 0.0   Pre-tax profit without non-rec. items   70.8 1,486 321 248 188 171 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   2,920 126 93.6 219 181 144 0.0 0.0   Shareholders equity total   1,105 1,881 2,026 2,111 2,147 2,168 1,853 1,853   Interest-bearing liabilities   1,906 1,434 153 70.9 28.4 18.8 0.0 0.0   Balance sheet total (assets)   5,723 4,212 2,455 2,453 2,604 2,364 1,853 1,853   Net Debt   -342 1,051 -2,050 -1,955 -2,129 -2,018 -1,853 -1,853     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   1,602 3,158 863 779 728 634 0.0 0.0   Gross profit growth   0.0% 97.1% -72.7% -9.7% -6.5% -12.9% -100.0% 0.0%   Employees   5 5 2 2 2 2 0 0   Employee growth %   0.0% 0.0% -60.0% 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)   5,723 4,212 2,455 2,453 2,604 2,364 1,853 1,853   Balance sheet change%   0.0% -26.4% -41.7% -0.1% 6.1% -9.2% -21.6% 0.0%   Added value   205.2 1,583.3 419.0 295.2 232.7 226.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,864 -2,837 -64 93 -75 -75 -144 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   9.3% 48.8% 44.9% 33.7% 27.5% 29.8% 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 %   2.9% 31.1% 11.6% 10.8% 8.1% 7.8% 0.0% 0.0%   ROI %   5.4% 48.7% 14.0% 12.1% 9.2% 8.7% 0.0% 0.0%   ROE %   4.9% 78.7% 12.8% 9.3% 6.9% 6.2% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   31.3% 46.3% 82.9% 86.1% 82.5% 91.7% 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, %   -166.7% 66.4% -489.2% -662.4% -895.0% -891.4% 0.0% 0.0%   Gearing %   172.4% 76.2% 7.6% 3.4% 1.3% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.7% 3.5% 8.3% 15.8% 33.5% 100.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.9 3.1 5.8 7.3 6.3 12.1 0.0 0.0   Current Ratio   0.8 2.8 5.6 7.2 6.3 12.1 0.0 0.0   Cash and cash equivalent   2,247.9 383.2 2,202.9 2,026.0 2,157.5 2,037.2 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -905.2 2,611.5 1,942.5 1,925.7 2,036.5 2,037.6 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   41 317 209 148 116 113 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   41 317 209 148 119 113 0 0   EBIT / employee   30 308 193 131 100 94 0 0   Net earnings / employee   11 235 125 97 73 67 0 0