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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.6% 4.0% 5.4% 4.9% 3.6% 5.0% 6.6% 6.4%   Credit score (0-100)   54 49 40 44 51 44 36 37   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,353 10,695 11,748 13,870 16,233 17,988 0.0 0.0   EBITDA   2,507 2,611 1,821 3,117 3,987 1,269 0.0 0.0   EBIT   2,462 2,565 1,800 3,090 3,949 1,188 0.0 0.0   Pre-tax profit (PTP)   2,448.6 2,540.4 1,777.5 3,036.3 3,911.1 876.4 0.0 0.0   Net earnings   1,902.9 1,975.5 1,375.9 2,356.1 3,045.5 668.0 0.0 0.0   Pre-tax profit without non-rec. items   2,449 2,540 1,778 3,036 3,911 876 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   84.4 38.0 96.2 69.4 110 77.7 0.0 0.0   Shareholders equity total   2,028 2,100 1,501 2,482 3,328 996 871 871   Interest-bearing liabilities   720 110 231 46.2 38.9 2,253 0.0 0.0   Balance sheet total (assets)   5,108 5,034 4,209 5,147 6,593 7,775 871 871   Net Debt   -2,356 -2,655 223 -646 -828 2,253 -435 -435     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   10,353 10,695 11,748 13,870 16,233 17,988 0.0 0.0   Gross profit growth   10.6% 3.3% 9.8% 18.1% 17.0% 10.8% -100.0% 0.0%   Employees   11 11 15 15 18 23 0 0   Employee growth %   22.2% 0.0% 36.4% 0.0% 20.0% 27.8% -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)   5,108 5,034 4,209 5,147 6,593 7,775 871 871   Balance sheet change%   26.1% -1.4% -16.4% 22.3% 28.1% 17.9% -88.8% 0.0%   Added value   2,507.3 2,611.1 1,821.4 3,116.6 3,975.9 1,268.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -71 -93 37 -54 3 322 -78 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   23.8% 24.0% 15.3% 22.3% 24.3% 6.6% 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 %   53.8% 50.6% 39.0% 66.0% 67.3% 17.2% 0.0% 0.0%   ROI %   92.0% 86.8% 67.4% 120.3% 126.2% 34.8% 0.0% 0.0%   ROE %   89.1% 95.7% 76.4% 118.3% 104.8% 30.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   39.7% 41.7% 35.7% 48.2% 50.5% 12.8% 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, %   -94.0% -101.7% 12.2% -20.7% -20.8% 177.6% 0.0% 0.0%   Gearing %   35.5% 5.2% 15.4% 1.9% 1.2% 226.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 5.8% 13.4% 38.7% 91.8% 31.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.8 2.2 1.9 2.5 2.6 1.2 0.0 0.0   Current Ratio   1.8 2.2 1.9 2.5 2.6 1.2 0.0 0.0   Cash and cash equivalent   3,075.6 2,764.3 8.3 691.8 866.4 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   2,110.9 2,633.6 1,877.8 2,906.1 3,762.3 1,099.2 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   228 237 121 208 221 55 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   228 237 121 208 221 55 0 0   EBIT / employee   224 233 120 206 219 52 0 0   Net earnings / employee   173 180 92 157 169 29 0 0