FJORDHAUGES ARKITEKT & INGENIØRFIRMA ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  3.6% 3.2% 4.0% 2.7% 3.4%  
Credit score (0-100)  53 55 48 60 54  
Credit rating  BB BB BB BB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  1,494 1,402 1,259 1,598 1,160  
EBITDA  568 624 335 600 276  
EBIT  535 624 335 600 276  
Pre-tax profit (PTP)  534.7 622.5 332.7 597.6 275.7  
Net earnings  416.7 485.6 259.5 466.1 214.8  
Pre-tax profit without non-rec. items  535 623 333 598 276  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  685 771 630 836 591  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,065 1,475 1,080 1,413 1,032  

Net Debt  -465 -523 -261 -704 -441  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,494 1,402 1,259 1,598 1,160  
Gross profit growth  24.2% -6.1% -10.2% 26.9% -27.4%  
Employees  2 2 2 2 2  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,065 1,475 1,080 1,413 1,032  
Balance sheet change%  14.2% 38.5% -26.8% 30.8% -27.0%  
Added value  535.0 624.5 335.4 600.3 275.6  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -33 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  35.8% 44.5% 26.6% 37.6% 23.8%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  53.6% 49.2% 26.2% 48.2% 22.6%  
ROI %  79.2% 73.2% 39.4% 71.8% 34.6%  
ROE %  67.6% 66.7% 37.1% 63.6% 30.1%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  64.3% 52.2% 58.3% 59.2% 57.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -82.0% -83.8% -77.8% -117.3% -160.1%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  3.5 2.8 3.3 2.8 2.9  
Current Ratio  3.5 2.8 3.3 2.8 2.9  
Cash and cash equivalent  465.3 523.0 260.9 704.4 441.2  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  760.0 945.2 756.6 915.3 676.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  268 312 168 300 138  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  284 312 168 300 138  
EBIT / employee  268 312 168 300 138  
Net earnings / employee  208 243 130 233 107