Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BAKS ARKITEKTER 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4%   Bankruptcy risk   4.7% 2.8% 1.4% 1.4% 2.3% 1.3% 13.5% 11.4%   Credit score (0-100)   48 61 79 78 64 80 3 3   Credit rating   BBB BBB A A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 30.7 26.2 0.1 68.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,435 6,535 7,935 8,481 8,264 8,670 0.0 0.0   EBITDA   680 1,314 735 837 580 823 0.0 0.0   EBIT   637 1,264 622 703 417 659 0.0 0.0   Pre-tax profit (PTP)   615.8 1,248.7 611.7 658.6 334.1 572.4 0.0 0.0   Net earnings   473.6 970.6 471.1 506.7 252.4 438.3 0.0 0.0   Pre-tax profit without non-rec. items   616 1,249 612 659 334 572 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   118 93.0 361 310 366 227 0.0 0.0   Shareholders equity total   1,030 1,891 2,062 1,507 1,252 1,438 875 875   Interest-bearing liabilities   19.9 34.5 99.1 1,013 1,532 2,016 0.0 0.0   Balance sheet total (assets)   3,611 4,495 5,016 5,484 5,359 5,609 875 875   Net Debt   -66.6 34.5 -1,625 356 1,202 92.9 -875 -875     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   4,435 6,535 7,935 8,481 8,264 8,670 0.0 0.0   Gross profit growth   103.7% 47.4% 21.4% 6.9% -2.6% 4.9% -100.0% 0.0%   Employees   7 8 11 11 13 13 0 0   Employee growth %   133.3% 14.3% 37.5% 0.0% 18.2% 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)   3,611 4,495 5,016 5,484 5,359 5,609 875 875   Balance sheet change%   67.8% 24.5% 11.6% 9.3% -2.3% 4.7% -84.4% 0.0%   Added value   637.4 1,263.8 621.7 702.6 416.7 659.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -39 -75 155 -185 -108 -303 -227 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   14.4% 19.3% 7.8% 8.3% 5.0% 7.6% 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 %   22.2% 31.3% 13.1% 13.4% 7.7% 12.1% 0.0% 0.0%   ROI %   51.6% 75.8% 27.5% 24.1% 11.6% 16.7% 0.0% 0.0%   ROE %   50.2% 66.5% 23.8% 28.4% 18.3% 32.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   28.5% 42.1% 41.1% 27.5% 23.4% 25.6% 100.0% 50.0%   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, %   -9.8% 2.6% -221.1% 42.5% 207.1% 11.3% 0.0% 0.0%   Gearing %   1.9% 1.8% 4.8% 67.2% 122.4% 140.2% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.1% 68.0% 14.9% 7.9% 6.5% 5.1% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   1.4 2.0 1.8 1.6 1.6 1.5 0.0 0.0   Current Ratio   1.4 2.0 1.8 1.6 1.6 1.5 0.0 0.0   Cash and cash equivalent   86.5 0.0 1,723.9 657.1 330.7 1,923.4 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   1,037.3 2,200.6 1,973.7 1,981.4 1,761.0 1,810.0 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   91 158 57 64 32 51 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   97 164 67 76 45 63 0 0   EBIT / employee   91 158 57 64 32 51 0 0   Net earnings / employee   68 121 43 46 19 34 0 0