Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PLH ARKITEKTER A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   3.0% 3.4% 3.5% 3.4% 2.5% 2.8% 6.5% 6.5%   Credit score (0-100)   59 55 53 52 62 58 37 37   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 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   91,087 0 0 0 0 0 0 0   Gross profit   63,967 64,464 63,833 79,280 92,185 123,797 0.0 0.0   EBITDA   9,550 12,536 13,126 15,565 14,545 21,665 0.0 0.0   EBIT   9,550 12,536 13,126 15,565 13,969 20,850 0.0 0.0   Pre-tax profit (PTP)   7,283.0 9,668.0 10,082.0 11,989.0 13,715.0 20,835.0 0.0 0.0   Net earnings   7,283.0 9,668.0 10,082.0 11,989.0 10,657.0 16,187.0 0.0 0.0   Pre-tax profit without non-rec. items   9,550 12,536 13,126 15,565 13,715 20,835 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 2,386 2,441 0.0 0.0   Shareholders equity total   12,804 15,272 16,154 18,643 17,300 22,673 6,973 6,973   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   40,198 44,785 43,681 48,458 50,255 69,926 6,973 6,973   Net Debt   0.0 0.0 0.0 0.0 -8,171 -12,309 -6,973 -6,973     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   91,087 0 0 0 0 0 0 0   Net sales growth   7.7% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   63,967 64,464 63,833 79,280 92,185 123,797 0.0 0.0   Gross profit growth   10.1% 0.8% -1.0% 24.2% 16.3% 34.3% -100.0% 0.0%   Employees   0 0 0 0 120 147 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 22.5% -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)   40,198 44,785 43,681 48,458 50,255 69,926 6,973 6,973   Balance sheet change%   7.3% 11.4% -2.5% 10.9% 3.7% 39.1% -90.0% 0.0%   Added value   9,550.0 12,536.0 13,126.0 15,565.0 13,969.0 21,665.0 0.0 0.0   Added value %   10.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,193 0 0 0 1,810 -760 -2,441 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 %   10.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   10.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   14.9% 19.4% 20.6% 19.6% 15.2% 16.8% 0.0% 0.0%   Net Earnings %   8.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   8.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   10.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   24.6% 29.5% 29.7% 33.8% 28.3% 34.9% 0.0% 0.0%   ROI %   35.9% 29.5% 29.7% 33.8% 36.4% 67.0% 0.0% 0.0%   ROE %   65.8% 68.9% 64.2% 68.9% 59.3% 81.0% 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 %   100.0% 100.0% 100.0% 100.0% 34.4% 32.4% 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, %   0.0% 0.0% 0.0% 0.0% -56.2% -56.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   0.0 0.0 0.0 0.0 2.2 1.9 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 2.2 1.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 8,171.0 12,309.0 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   0.0 0.0 0.0 0.0 25,369.0 30,814.0 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 0 0 116 147 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 121 147 0 0   EBIT / employee   0 0 0 0 116 142 0 0   Net earnings / employee   0 0 0 0 89 110 0 0