Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A4 ARKITEKTER OG INGENIØRER 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   1.9% 1.8% 2.3% 1.6% 2.1% 1.7% 15.5% 15.5%   Credit score (0-100)   71 72 63 74 66 73 13 13   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   1.7 7.1 0.3 29.0 0.8 10.5 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   13,001 14,894 18,696 16,914 14,456 15,476 0.0 0.0   EBITDA   3,365 6,049 8,250 5,038 4,164 5,631 0.0 0.0   EBIT   3,180 5,800 8,009 4,772 3,924 5,404 0.0 0.0   Pre-tax profit (PTP)   3,232.1 5,850.0 8,040.4 4,837.5 4,079.7 5,600.7 0.0 0.0   Net earnings   2,489.2 4,532.0 6,250.9 3,743.6 3,151.4 4,342.4 0.0 0.0   Pre-tax profit without non-rec. items   3,232 5,850 8,040 4,837 4,080 5,601 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   479 681 568 579 339 271 0.0 0.0   Shareholders equity total   2,989 5,032 6,751 4,244 3,651 4,842 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,691 13,167 14,958 12,629 10,794 12,563 0.0 0.0   Net Debt   -1,931 -5,601 -7,248 -4,546 -3,957 -5,437 0.0 0.0     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   13,001 14,894 18,696 16,914 14,456 15,476 0.0 0.0   Gross profit growth   0.9% 14.6% 25.5% -9.5% -14.5% 7.1% -100.0% 0.0%   Employees   14 13 14 16 14 14 0 0   Employee growth %   7.7% -7.1% 7.7% 14.3% -12.5% 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)   9,691 13,167 14,958 12,629 10,794 12,563 0 0   Balance sheet change%   1.6% 35.9% 13.6% -15.6% -14.5% 16.4% -100.0% 0.0%   Added value   3,364.9 6,049.3 8,250.2 5,038.0 4,189.6 5,631.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -37 -48 -354 -255 -481 -296 -271 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 (%)   24.5% 38.9% 42.8% 28.2% 27.1% 34.9% 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 %   33.8% 51.5% 57.6% 35.5% 35.1% 48.0% 0.0% 0.0%   ROI %   43.6% 69.3% 75.1% 47.1% 48.2% 66.9% 0.0% 0.0%   ROE %   75.3% 113.0% 106.1% 68.1% 79.8% 102.2% 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 %   30.8% 38.2% 45.1% 33.6% 33.8% 38.5% 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, %   -57.4% -92.6% -87.9% -90.2% -95.0% -96.6% 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   4.3 3.3 5.1 3.0 4.3 2.9 0.0 0.0   Current Ratio   4.3 3.3 5.1 3.0 4.3 2.9 0.0 0.0   Cash and cash equivalent   1,930.7 5,601.0 7,248.3 4,546.5 3,957.1 5,437.4 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   6,987.6 8,597.0 11,476.8 7,930.1 7,955.6 7,926.7 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   240 465 589 315 299 402 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   240 465 589 315 297 402 0 0   EBIT / employee   227 446 572 298 280 386 0 0   Net earnings / employee   178 349 446 234 225 310 0 0