Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ARKITEKTTEGNESTUEN YDERSKOV 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6%   Bankruptcy risk   7.4% 9.7% 13.8% 6.0% 4.2% 5.7% 18.2% 14.2%   Credit score (0-100)   34 27 16 37 48 39 8 15   Credit rating   BB BB BB BBB BBB BBB B BB   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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   471 550 551 860 477 492 0.0 0.0   EBITDA   237 -56.5 -91.9 276 130 -17.5 0.0 0.0   EBIT   237 -56.5 -91.9 264 121 -17.5 0.0 0.0   Pre-tax profit (PTP)   235.0 -52.5 -97.8 262.5 120.3 -17.6 0.0 0.0   Net earnings   183.0 -42.7 -75.2 237.6 93.8 -14.1 0.0 0.0   Pre-tax profit without non-rec. items   235 -52.1 -94.6 263 120 -17.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 15.5 12.3 36.7 27.5 27.5 0.0 0.0   Shareholders equity total   233 190 4.4 242 336 322 272 272   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   416 325 274 467 542 527 272 272   Net Debt   -107 -100 -7.4 -100 -84.0 -55.8 -272 -272     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   471 550 551 860 477 492 0.0 0.0   Gross profit growth   0.0% 16.9% 0.1% 56.1% -44.6% 3.2% -100.0% 0.0%   Employees   1 0 0 2 1 1 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% -50.0% 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)   416 325 274 467 542 527 272 272   Balance sheet change%   0.0% -21.8% -15.9% 70.7% 16.0% -2.6% -48.5% 0.0%   Added value   237.0 -56.5 -91.9 276.1 133.4 -17.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 16 -3 12 -18 0 -27 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   50.3% -10.3% -16.7% 30.7% 25.4% -3.6% 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 %   57.1% -14.0% -30.7% 71.3% 24.0% -3.3% 0.0% 0.0%   ROI %   101.9% -24.5% -94.4% 214.2% 41.9% -5.3% 0.0% 0.0%   ROE %   78.5% -20.2% -77.3% 192.9% 32.5% -4.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   56.0% 58.5% 1.6% 51.8% 62.0% 61.0% 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, %   -45.1% 177.6% 8.1% -36.2% -64.4% 319.3% 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.3 2.3 1.0 1.9 2.5 2.4 0.0 0.0   Current Ratio   2.3 2.3 1.0 1.9 2.5 2.4 0.0 0.0   Cash and cash equivalent   107.0 100.3 7.4 100.0 84.0 55.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   233.0 174.7 -7.9 205.3 308.3 294.2 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   237 0 0 138 133 -17 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   237 0 0 138 130 -17 0 0   EBIT / employee   237 0 0 132 121 -17 0 0   Net earnings / employee   183 0 0 119 94 -14 0 0