Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ArcHus Arkitektfirma 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 2019/9 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   1.5% 1.3% 1.9% 1.2% 2.2% 1.3% 11.3% 11.3%   Credit score (0-100)   78 80 69 81 65 80 22 22   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   12.3 28.2 0.3 51.3 0.1 21.6 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   3,086 2,348 1,806 2,491 1,858 2,184 0.0 0.0   EBITDA   921 336 46.9 596 140 311 0.0 0.0   EBIT   921 331 41.7 591 140 311 0.0 0.0   Pre-tax profit (PTP)   906.1 325.3 36.1 581.9 132.7 307.5 0.0 0.0   Net earnings   706.5 252.8 27.6 452.3 102.8 238.2 0.0 0.0   Pre-tax profit without non-rec. items   906 325 36.1 582 133 308 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   0.0 10.3 5.1 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,286 833 610 1,035 685 821 458 458   Interest-bearing liabilities   0.7 0.0 0.0 0.0 0.0 46.6 0.0 0.0   Balance sheet total (assets)   2,237 1,505 1,059 1,815 1,220 1,232 458 458   Net Debt   -411 -782 -419 -1,235 -196 -730 -458 -458     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   3,086 2,348 1,806 2,491 1,858 2,184 0.0 0.0   Gross profit growth   39.0% -23.9% -23.1% 37.9% -25.4% 17.5% -100.0% 0.0%   Employees   4 3 3 3 3 3 0 0   Employee growth %   33.3% -25.0% 0.0% 0.0% 0.0% 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)   2,237 1,505 1,059 1,815 1,220 1,232 458 458   Balance sheet change%   29.6% -32.7% -29.7% 71.4% -32.8% 1.0% -62.9% 0.0%   Added value   920.7 335.7 46.9 596.3 145.5 310.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 5 -10 -10 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 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 (%)   29.8% 14.1% 2.3% 23.7% 7.6% 14.2% 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 %   46.5% 17.7% 3.3% 41.1% 9.3% 25.3% 0.0% 0.0%   ROI %   71.6% 30.5% 5.7% 70.5% 16.0% 39.0% 0.0% 0.0%   ROE %   69.5% 23.9% 3.8% 55.0% 12.0% 31.6% 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 %   57.5% 55.3% 57.6% 57.0% 56.2% 66.6% 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, %   -44.6% -232.8% -893.8% -207.1% -139.5% -235.2% 0.0% 0.0%   Gearing %   0.1% 0.0% 0.0% 0.0% 0.0% 5.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.1% 1,458.6% 0.0% 0.0% 0.0% 13.1% 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   2.4 2.2 2.4 2.4 2.4 3.1 0.0 0.0   Current Ratio   2.4 2.2 2.4 2.4 2.4 3.1 0.0 0.0   Cash and cash equivalent   411.6 781.6 419.0 1,235.1 195.8 777.0 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   1,306.2 820.7 604.5 1,036.0 692.3 821.7 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   230 112 16 199 49 104 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   230 112 16 199 47 104 0 0   EBIT / employee   230 110 14 197 47 104 0 0   Net earnings / employee   177 84 9 151 34 79 0 0