Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TOPDAHL Ingeniører og 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 2017/12 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% 1.5%   Bankruptcy risk   2.2% 1.8% 1.4% 1.5% 2.3% 1.8% 19.6% 15.7%   Credit score (0-100)   68 73 80 76 63 71 5 12   Credit rating   BBB A A A BBB A B BB   Credit limit (kDKK)   0.2 3.0 62.7 21.4 0.1 4.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,945 9,360 10,353 10,695 11,748 13,870 0.0 0.0   EBITDA   1,575 2,160 2,507 2,611 1,821 3,117 0.0 0.0   EBIT   1,500 2,111 2,462 2,565 1,800 3,090 0.0 0.0   Pre-tax profit (PTP)   1,483.1 2,089.4 2,448.6 2,540.4 1,777.5 3,036.3 0.0 0.0   Net earnings   1,148.6 1,611.9 1,902.9 1,975.5 1,375.9 2,356.1 0.0 0.0   Pre-tax profit without non-rec. items   1,483 2,089 2,449 2,540 1,778 3,036 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   114 110 84.4 38.0 96.2 69.4 0.0 0.0   Shareholders equity total   1,630 2,242 2,028 2,100 1,501 2,482 157 157   Interest-bearing liabilities   0.0 3.6 720 110 231 46.2 0.0 0.0   Balance sheet total (assets)   3,841 4,050 5,108 5,034 4,209 5,147 157 157   Net Debt   -1,051 -921 -2,356 -2,655 223 -646 -157 -157     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   7,945 9,360 10,353 10,695 11,748 13,870 0.0 0.0   Gross profit growth   31.1% 17.8% 10.6% 3.3% 9.8% 18.1% -100.0% 0.0%   Employees   8 9 11 11 15 15 0 0   Employee growth %   33.3% 12.5% 22.2% 0.0% 36.4% 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)   3,841 4,050 5,108 5,034 4,209 5,147 157 157   Balance sheet change%   27.3% 5.5% 26.1% -1.4% -16.4% 22.3% -96.9% 0.0%   Added value   1,500.5 2,110.6 2,461.8 2,564.6 1,800.4 3,089.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -122 -65 -71 -93 37 -54 -69 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   18.9% 22.6% 23.8% 24.0% 15.3% 22.3% 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 %   43.8% 53.5% 53.8% 50.6% 39.0% 66.0% 0.0% 0.0%   ROI %   108.6% 106.2% 92.0% 86.8% 67.4% 107.6% 0.0% 0.0%   ROE %   88.0% 83.3% 89.1% 95.7% 76.4% 118.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   42.4% 55.4% 39.7% 41.7% 35.7% 48.2% 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, %   -66.7% -42.7% -94.0% -101.7% 12.2% -20.7% 0.0% 0.0%   Gearing %   0.0% 0.2% 35.5% 5.2% 15.4% 1.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   24.5% 1,165.9% 3.7% 5.8% 13.4% 38.7% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.6 2.2 1.8 2.2 1.9 2.5 0.0 0.0   Current Ratio   1.6 2.2 1.8 2.2 1.9 2.5 0.0 0.0   Cash and cash equivalent   1,050.9 925.1 3,075.6 2,764.3 8.3 691.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 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% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   1,417.3 2,119.9 2,110.9 2,633.6 1,877.8 2,906.1 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  2017 2017/12 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   188 235 224 233 120 206 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   197 240 228 237 121 208 0 0   EBIT / employee   188 235 224 233 120 206 0 0   Net earnings / employee   144 179 173 180 92 157 0 0