Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OVJ Architects ApS 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  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   0.0% 13.2% 8.1% 6.5% 6.7% 7.7% 18.4% 17.9%   Credit score (0-100)   0 18 31 36 34 31 3 3   Credit rating   N/A BB BB BBB BBB BB B B   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)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 312 227 403 259 459 459 459   Gross profit   0.0 309 225 403 204 386 0.0 0.0   EBITDA   0.0 28.8 57.1 84.6 -123 4.4 0.0 0.0   EBIT   0.0 28.8 57.1 84.6 -123 -0.6 0.0 0.0   Pre-tax profit (PTP)   0.0 28.8 49.7 70.6 -133.7 -32.2 0.0 0.0   Net earnings   0.0 28.8 49.7 84.5 -3.4 -25.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 28.8 49.7 70.6 -134 -32.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 21.8 21.8 10.7 11.5 0.0 0.0   Shareholders equity total   0.0 38.8 88.5 173 186 168 128 128   Interest-bearing liabilities   0.0 450 456 479 535 558 0.0 0.0   Balance sheet total (assets)   0.0 505 578 834 761 785 128 128   Net Debt   0.0 448 431 370 470 511 -128 -128     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 312 227 403 259 459 459 459   Net sales growth   0.0% 0.0% -27.2% 77.4% -35.7% 77.3% 0.0% 0.0%   Gross profit   0.0 309 225 403 204 386 0.0 0.0   Gross profit growth   0.0% 0.0% -27.2% 79.2% -49.3% 89.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 -280.1 -167.7 -318.3 -327.5 -381.9 0.0 0.0   Balance sheet total (assets)   0 505 578 834 761 785 128 128   Balance sheet change%   0.0% 0.0% 14.6% 44.2% -8.8% 3.2% -83.7% 0.0%   Added value   0.0 309.0 224.8 402.9 204.4 381.3 0.0 0.0   Added value %   0.0% 99.1% 99.0% 100.0% 78.9% 83.0% 0.0% 0.0%   Investments   0 0 22 0 -11 -4 -12 0   Net sales trend   0.0 0.0 -1.0 1.0 -1.0 1.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.0% 9.2% 25.1% 21.0% -47.5% 1.0% 0.0% 0.0%   EBIT %   0.0% 9.2% 25.1% 21.0% -47.5% -0.1% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 9.3% 25.4% 21.0% -60.3% -0.1% 0.0% 0.0%   Net Earnings %   0.0% 9.2% 21.9% 21.0% -1.3% -5.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 9.2% 21.9% 21.0% -1.3% -4.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 9.2% 21.9% 17.5% -51.6% -7.0% 0.0% 0.0%   ROA %   0.0% 5.7% 12.6% 13.3% -14.2% 2.6% 0.0% 0.0%   ROI %   0.0% 5.9% 13.3% 15.7% -16.5% 2.8% 0.0% 0.0%   ROE %   0.0% 74.2% 78.0% 64.6% -1.9% -14.2% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 7.7% 15.3% 20.7% 24.4% 21.4% 100.0% 50.0%   Relative indebtedness %   0.0% 149.5% 215.7% 164.0% 221.9% 134.2% 0.0% 0.0%   Relative net indebtedness %   0.0% 148.7% 205.0% 137.1% 196.9% 124.1% -27.9% -27.9%   Net int. bear. debt to EBITDA, %   0.0% 1,552.6% 755.4% 437.7% -381.8% 11,700.4% 0.0% 0.0%   Gearing %   0.0% 1,159.0% 514.9% 276.6% 288.1% 331.6% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.2% 5.0% 4.1% 9.5% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 1.1 1.1 1.2 1.1 1.0 0.0 0.0   Current Ratio   0.0 1.1 1.1 1.2 1.1 1.0 0.0 0.0   Cash and cash equivalent   0.0 2.5 24.3 108.2 64.7 46.4 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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% 161.9% 245.0% 198.1% 236.4% 136.9% 27.9% 27.9%   Net working capital   0.0 38.8 66.7 137.3 37.7 12.3 0.0 0.0   Net working capital %   0.0% 12.5% 29.4% 34.1% 14.6% 2.7% 0.0% 0.0%   1000.0 Employee efficiency  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0