Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BENDIX ARKITEKTFIRMA 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   5.9% 3.0% 1.6% 1.8% 1.6% 2.6% 15.7% 15.5%   Credit score (0-100)   41 58 75 70 75 60 12 13   Credit rating   BBB BBB A A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 8.6 1.5 8.5 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,025 1,705 3,734 4,504 3,791 3,780 0.0 0.0   EBITDA   202 511 1,676 1,938 1,626 1,573 0.0 0.0   EBIT   156 492 1,625 1,887 1,612 1,573 0.0 0.0   Pre-tax profit (PTP)   159.9 493.3 1,620.3 1,885.9 1,631.5 1,570.9 0.0 0.0   Net earnings   159.9 452.2 1,256.4 1,463.3 1,264.3 1,212.8 0.0 0.0   Pre-tax profit without non-rec. items   160 493 1,620 1,886 1,632 1,571 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   6.6 243 191 140 0.0 0.0 0.0 0.0   Shareholders equity total   388 840 1,756 1,963 1,764 1,713 0.0 0.0   Interest-bearing liabilities   1.6 162 0.0 130 16.8 0.0 0.0 0.0   Balance sheet total (assets)   597 1,592 3,309 3,612 2,718 3,035 0.0 0.0   Net Debt   1.6 162 -2,345 130 16.8 -53.9 0.0 0.0     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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   1,025 1,705 3,734 4,504 3,791 3,780 0.0 0.0   Gross profit growth   -27.9% 66.4% 119.0% 20.6% -15.8% -0.3% -100.0% 0.0%   Employees   2 3 4 5 5 4 0 0   Employee growth %   -50.0% 50.0% 33.3% 25.0% 0.0% -20.0% -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)   597 1,592 3,309 3,612 2,718 3,035 0 0   Balance sheet change%   -41.7% 166.6% 107.9% 9.2% -24.8% 11.7% -100.0% 0.0%   Added value   155.8 492.0 1,625.0 1,886.6 1,611.6 1,572.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -92 217 -103 -102 -155 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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 (%)   15.2% 28.9% 43.5% 41.9% 42.5% 41.6% 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 %   21.6% 45.8% 66.4% 54.8% 51.7% 55.1% 0.0% 0.0%   ROI %   36.0% 71.7% 117.5% 97.9% 83.6% 90.0% 0.0% 0.0%   ROE %   51.9% 73.7% 96.8% 78.7% 67.8% 69.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   65.0% 52.8% 53.1% 54.4% 64.9% 56.4% 0.0% 0.0%   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, %   0.8% 31.8% -139.9% 6.7% 1.0% -3.4% 0.0% 0.0%   Gearing %   0.4% 19.3% 0.0% 6.6% 1.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.4% 9.4% 9.5% 16.6% 7.4% 169.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   2.8 1.8 2.0 2.1 2.9 2.3 0.0 0.0   Current Ratio   2.8 1.8 2.0 2.1 2.9 2.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 2,345.3 0.0 0.0 53.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   366.8 588.0 1,557.3 1,827.1 1,770.4 1,708.1 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   78 164 406 377 322 393 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   101 170 419 388 325 393 0 0   EBIT / employee   78 164 406 377 322 393 0 0   Net earnings / employee   80 151 314 293 253 303 0 0