Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANDERS JØRGENSEN ARKITEKTER A/S 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% 1.6% 1.6%   Bankruptcy risk   1.9% 1.7% 4.1% 4.5% 2.1% 2.8% 10.5% 10.5%   Credit score (0-100)   72 74 49 45 67 58 23 23   Credit rating   A A BBB BBB A BBB BB BB   Credit limit (kDKK)   0.5 3.0 0.0 0.0 0.2 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   849 1,568 454 436 1,048 1,612 0.0 0.0   EBITDA   332 1,037 -131 -169 276 527 0.0 0.0   EBIT   322 1,033 -131 -169 276 527 0.0 0.0   Pre-tax profit (PTP)   315.6 1,025.0 -140.2 -332.1 259.3 509.8 0.0 0.0   Net earnings   254.0 792.0 -155.1 -332.1 259.4 443.3 0.0 0.0   Pre-tax profit without non-rec. items   316 1,025 -140 -332 259 510 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   4.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,114 1,796 1,341 859 1,019 1,362 662 662   Interest-bearing liabilities   155 103 397 297 253 238 0.0 0.0   Balance sheet total (assets)   1,612 3,240 2,654 2,020 2,220 3,254 662 662   Net Debt   -866 -2,793 -1,044 -1,357 -1,478 -2,204 -662 -662     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   849 1,568 454 436 1,048 1,612 0.0 0.0   Gross profit growth   -1.5% 84.6% -71.1% -3.9% 140.3% 53.8% -100.0% 0.0%   Employees   1 1 1 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   1,612 3,240 2,654 2,020 2,220 3,254 662 662   Balance sheet change%   -36.3% 101.0% -18.1% -23.9% 9.9% 46.5% -79.7% 0.0%   Added value   332.4 1,037.2 -130.8 -168.7 275.7 527.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -21 -8 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   2.0 3.0 -1.0 -2.0 1.0 2.0 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 (%)   37.9% 65.9% -28.8% -38.7% 26.3% 32.7% 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 %   15.6% 42.6% -4.4% -7.2% 13.0% 19.3% 0.0% 0.0%   ROI %   26.5% 65.2% -7.1% -11.7% 22.7% 36.7% 0.0% 0.0%   ROE %   24.4% 54.4% -9.9% -30.2% 27.6% 37.2% 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 %   69.1% 55.4% 50.5% 42.5% 45.9% 41.9% 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, %   -260.7% -269.2% 798.2% 804.1% -536.3% -418.1% 0.0% 0.0%   Gearing %   13.9% 5.7% 29.6% 34.6% 24.9% 17.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 6.7% 4.1% 47.0% 5.9% 7.1% 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   2.6 2.0 1.8 1.7 1.8 1.7 0.0 0.0   Current Ratio   2.6 2.0 1.8 1.7 1.8 1.7 0.0 0.0   Cash and cash equivalent   1,021.5 2,895.7 1,441.4 1,653.7 1,731.6 2,442.2 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   816.0 1,502.1 1,042.6 810.6 970.0 1,313.3 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   332 1,037 -131 -169 138 264 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   332 1,037 -131 -169 138 264 0 0   EBIT / employee   322 1,033 -131 -169 138 264 0 0   Net earnings / employee   254 792 -155 -332 130 222 0 0