Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

C & W 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   0.6% 0.6% 0.8% 0.8% 0.8% 0.7% 11.5% 11.1%   Credit score (0-100)   98 96 90 91 89 94 21 22   Credit rating   AA AA AA AA A AA BB BB   Credit limit (kDKK)   1,926.5 1,963.9 1,471.9 1,273.4 1,479.3 1,428.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   25,611 28,831 31,337 28,248 28,546 25,497 0.0 0.0   EBITDA   5,947 5,982 6,869 6,264 6,562 4,687 0.0 0.0   EBIT   4,607 5,114 6,222 6,141 6,415 4,520 0.0 0.0   Pre-tax profit (PTP)   4,608.0 4,940.5 6,451.2 6,068.7 6,414.7 4,666.0 0.0 0.0   Net earnings   3,584.2 3,846.5 5,023.0 4,724.0 4,997.3 3,596.4 0.0 0.0   Pre-tax profit without non-rec. items   4,608 4,940 6,451 6,069 6,415 4,666 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   540 382 241 176 97.2 59.0 0.0 0.0   Shareholders equity total   8,931 8,718 5,162 2,686 4,084 4,080 30.2 30.2   Interest-bearing liabilities   31.3 1,548 0.1 9.5 49.4 41.2 312 312   Balance sheet total (assets)   25,498 29,237 25,109 22,724 23,610 21,472 342 342   Net Debt   -7,232 -10,758 -7,456 -9,478 -12,186 -9,144 312 312     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   25,611 28,831 31,337 28,248 28,546 25,497 0.0 0.0   Gross profit growth   19.1% 12.6% 8.7% -9.9% 1.1% -10.7% -100.0% 0.0%   Employees   29 32 33 30 30 26 0 0   Employee growth %   7.4% 10.3% 3.1% -9.1% 0.0% -13.3% -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)   25,498 29,237 25,109 22,724 23,610 21,472 342 342   Balance sheet change%   20.5% 14.7% -14.1% -9.5% 3.9% -9.1% -98.4% 0.0%   Added value   5,947.4 5,982.0 6,868.9 6,264.1 6,538.2 4,687.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,456 -1,674 -1,274 293 -295 -277 -59 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   5.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   18.0% 17.7% 19.9% 21.7% 22.5% 17.7% 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 %   19.8% 18.7% 23.4% 25.7% 27.7% 20.7% 0.0% 0.0%   ROI %   38.5% 35.9% 47.7% 58.3% 59.1% 40.7% 0.0% 0.0%   ROE %   43.0% 43.6% 72.4% 120.4% 147.6% 88.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   40.9% 31.5% 21.2% 12.6% 17.8% 19.2% 8.8% 8.8%   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, %   -121.6% -179.8% -108.5% -151.3% -185.7% -195.1% 0.0% 0.0%   Gearing %   0.4% 17.8% 0.0% 0.4% 1.2% 1.0% 1,032.5% 1,032.5%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 22.6% -11.6% 1,542.7% 1.3% 15.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.7 2.0 2.0 1.9 2.2 2.5 0.0 0.0   Current Ratio   1.9 1.8 1.8 1.7 2.1 2.4 0.0 0.0   Cash and cash equivalent   7,263.5 12,306.3 7,455.9 9,487.5 12,235.7 9,185.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   11,297.4 8,008.3 11,356.6 8,988.7 11,921.8 12,328.3 -155.8 -155.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   205 187 208 209 218 180 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   205 187 208 209 219 180 0 0   EBIT / employee   159 160 189 205 214 174 0 0   Net earnings / employee   124 120 152 157 167 138 0 0