Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BBP 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   2.7% 2.1% 1.5% 2.2% 1.6% 1.6% 6.5% 6.5%   Credit score (0-100)   62 66 75 66 73 75 37 37   Credit rating   BBB BBB A BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.7 75.5 0.8 38.4 40.9 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   15,050 12,798 14,790 0.0 12,316 14,382 0.0 0.0   EBITDA   6,520 2,126 5,109 6,236 2,128 4,392 0.0 0.0   EBIT   6,480 2,086 5,081 6,201 2,098 4,384 0.0 0.0   Pre-tax profit (PTP)   6,615.1 2,894.6 8,019.9 4,895.9 3,723.4 6,948.7 0.0 0.0   Net earnings   5,154.5 2,255.6 6,254.2 3,817.9 2,901.9 5,349.2 0.0 0.0   Pre-tax profit without non-rec. items   6,615 2,895 8,020 4,896 3,723 6,949 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   99.2 75.8 84.9 50.4 21.1 13.6 0.0 0.0   Shareholders equity total   8,659 7,914 13,268 12,586 12,488 14,238 9,938 9,938   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   18,944 22,125 24,669 27,034 21,914 21,329 9,938 9,938   Net Debt   -12,954 -14,231 -16,302 -18,955 -18,595 -17,621 -9,938 -9,938     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   15,050 12,798 14,790 0.0 12,316 14,382 0.0 0.0   Gross profit growth   58.8% -15.0% 15.6% -100.0% 0.0% 16.8% -100.0% 0.0%   Employees   13 17 15 17 15 14 0 0   Employee growth %   18.2% 30.8% -11.8% 13.3% -11.8% -6.7% -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)   18,944 22,125 24,669 27,034 21,914 21,329 9,938 9,938   Balance sheet change%   88.5% 16.8% 11.5% 9.6% -18.9% -2.7% -53.4% 0.0%   Added value   6,519.9 2,125.7 5,109.0 6,235.7 2,133.0 4,391.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   30 -63 -19 -69 -59 -15 -14 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  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 (%)   43.1% 16.3% 34.4% 0.0% 17.0% 30.5% 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 %   45.6% 14.3% 34.4% 26.5% 15.2% 32.2% 0.0% 0.0%   ROI %   85.4% 28.0% 61.4% 43.7% 25.1% 43.9% 0.0% 0.0%   ROE %   84.8% 27.2% 59.1% 29.5% 23.1% 40.0% 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 %   57.4% 47.9% 65.6% 62.7% 67.7% 70.4% 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, %   -198.7% -669.5% -319.1% -304.0% -873.9% -401.2% 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  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   4.9 3.8 7.8 7.0 7.3 7.9 0.0 0.0   Current Ratio   2.4 1.9 3.2 2.5 3.4 5.6 0.0 0.0   Cash and cash equivalent   12,953.6 14,230.6 16,302.5 18,955.3 18,595.2 17,621.3 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   9,595.0 3,150.2 4,557.1 6,155.0 3,994.0 3,791.5 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  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   502 125 341 367 142 314 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   502 125 341 367 142 314 0 0   EBIT / employee   498 123 339 365 140 313 0 0   Net earnings / employee   397 133 417 225 193 382 0 0