Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nodo 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  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   1.5% 1.2% 1.4% 1.1% 1.0% 1.0% 8.7% 8.7%   Credit score (0-100)   78 83 78 84 87 85 28 28   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   18.0 157.2 30.9 379.3 364.3 407.6 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   7,382 9,203 8,122 11,100 9,948 9,975 0.0 0.0   EBITDA   1,092 1,632 942 2,943 1,158 2,090 0.0 0.0   EBIT   1,053 1,596 905 2,873 993 1,881 0.0 0.0   Pre-tax profit (PTP)   1,045.9 1,583.1 861.9 2,837.3 945.4 1,821.3 0.0 0.0   Net earnings   806.7 1,230.0 669.1 2,207.4 735.1 1,418.9 0.0 0.0   Pre-tax profit without non-rec. items   1,046 1,583 862 2,837 945 1,821 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   38.6 63.1 78.3 422 559 473 0.0 0.0   Shareholders equity total   2,586 3,066 2,836 4,643 3,878 4,547 3,522 3,522   Interest-bearing liabilities   0.0 0.0 29.7 231 760 477 0.0 0.0   Balance sheet total (assets)   4,809 5,177 5,245 8,334 8,156 8,761 3,522 3,522   Net Debt   -855 -1,152 24.4 225 754 471 -3,522 -3,522     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   7,382 9,203 8,122 11,100 9,948 9,975 0.0 0.0   Gross profit growth   -3.9% 24.7% -11.7% 36.7% -10.4% 0.3% -100.0% 0.0%   Employees   11 13 13 16 17 14 0 0   Employee growth %   0.0% 18.2% 0.0% 23.1% 6.3% -17.6% -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)   4,809 5,177 5,245 8,334 8,156 8,761 3,522 3,522   Balance sheet change%   4.3% 7.7% 1.3% 58.9% -2.1% 7.4% -59.8% 0.0%   Added value   1,053.2 1,596.1 904.9 2,873.0 993.1 1,881.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -62 -11 -22 274 -28 -295 -473 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  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 (%)   14.3% 17.3% 11.1% 25.9% 10.0% 18.9% 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 %   22.4% 32.0% 17.7% 42.3% 12.0% 22.2% 0.0% 0.0%   ROI %   38.0% 52.9% 26.5% 64.3% 18.4% 34.1% 0.0% 0.0%   ROE %   31.5% 43.5% 22.7% 59.0% 17.3% 33.7% 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 %   53.8% 59.2% 54.1% 55.7% 47.6% 51.9% 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, %   -78.3% -70.6% 2.6% 7.7% 65.2% 22.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.0% 5.0% 19.6% 10.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 154.3% 27.4% 9.6% 9.7% 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   2.3 2.6 2.8 2.5 2.0 2.3 0.0 0.0   Current Ratio   2.3 2.6 2.8 2.5 2.0 2.3 0.0 0.0   Cash and cash equivalent   854.9 1,152.2 5.3 5.3 5.3 5.7 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   2,665.1 3,089.2 3,265.0 4,636.3 3,771.8 4,572.2 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  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   96 123 70 180 58 134 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   99 126 72 184 68 149 0 0   EBIT / employee   96 123 70 180 58 134 0 0   Net earnings / employee   73 95 51 138 43 101 0 0