Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AB ADVOKATER ApS 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 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2%   Bankruptcy risk   5.9% 6.4% 10.0% 10.1% 8.9% 10.7% 20.6% 16.0%   Credit score (0-100)   42 39 26 26 27 21 4 11   Credit rating   BBB BBB BB BB BB BB B 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 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,656 1,594 892 914 1,035 381 0.0 0.0   EBITDA   156 246 -315 10.8 223 -341 0.0 0.0   EBIT   87.8 150 -373 -55.4 187 -359 0.0 0.0   Pre-tax profit (PTP)   81.0 150.1 -383.0 -69.2 182.3 -376.3 0.0 0.0   Net earnings   112.3 124.5 -160.2 -175.2 77.2 -151.5 0.0 0.0   Pre-tax profit without non-rec. items   81.0 150 -383 -69.2 182 -376 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   97.1 80.1 41.4 9.4 4.7 0.0 0.0 0.0   Shareholders equity total   54.1 179 18.4 -157 -79.6 -231 -356 -356   Interest-bearing liabilities   34.3 14.8 90.8 220 55.4 319 356 356   Balance sheet total (assets)   11,755 5,201 3,425 4,860 1,188 12,331 0.0 0.0   Net Debt   -11,239 -4,700 -2,742 -4,222 -646 -11,392 356 356     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   1,656 1,594 892 914 1,035 381 0.0 0.0   Gross profit growth   0.0% -3.8% -44.0% 2.5% 13.2% -63.2% -100.0% 0.0%   Employees   0 0 0 0 0 2 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)   11,755 5,201 3,425 4,860 1,188 12,331 0 0   Balance sheet change%   0.0% -55.8% -34.2% 41.9% -75.5% 937.6% -100.0% 0.0%   Added value   155.6 245.6 -315.5 10.8 253.2 -340.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   29 -113 -96 -98 -41 -24 0 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 -1.0 -2.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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 (%)   5.3% 9.4% -41.8% -6.1% 18.1% -94.4% 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 %   0.7% 1.8% -8.6% -1.3% 6.0% -5.2% 0.0% 0.0%   ROI %   91.6% 106.6% -246.2% -33.6% 135.7% -192.2% 0.0% 0.0%   ROE %   207.7% 107.0% -162.7% -7.2% 2.6% -2.2% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   0.5% 3.4% 0.5% -3.1% -6.3% -1.8% -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, %   -7,223.7% -1,913.6% 869.1% -39,068.2% -289.4% 3,345.1% 0.0% 0.0%   Gearing %   63.4% 8.3% 494.1% -140.6% -69.6% -137.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 19.8% 8.9% 3.4% 9.0% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   1.0 1.0 1.0 1.0 0.9 1.0 0.0 0.0   Current Ratio   1.0 1.0 1.0 1.0 0.9 1.0 0.0 0.0   Cash and cash equivalent   11,273.6 4,715.1 2,832.6 4,442.5 701.8 11,711.2 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   -43.0 98.6 -23.0 -166.2 -84.3 -231.1 -178.1 -178.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -170 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -170 0 0   EBIT / employee   0 0 0 0 0 -180 0 0   Net earnings / employee   0 0 0 0 0 -76 0 0