Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

/Gjørtz/ANDERSEN/ARKITEKTER A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6%   Bankruptcy risk   1.6% 4.4% 1.6% 1.8% 1.7% 1.0% 11.1% 12.6%   Credit score (0-100)   76 49 75 70 70 87 21 4   Credit rating   BBB BB BBB BBB BBB A B B   Credit limit (kDKK)   7.0 0.0 4.4 1.3 4.5 415.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,420 3,140 3,712 5,927 9,279 10,100 0.0 0.0   EBITDA   325 -613 351 303 1,842 1,900 0.0 0.0   EBIT   285 -631 330 262 1,792 1,849 0.0 0.0   Pre-tax profit (PTP)   301.4 -612.2 339.9 254.7 1,783.7 1,818.9 0.0 0.0   Net earnings   234.1 -477.7 264.6 198.9 1,385.3 1,414.6 0.0 0.0   Pre-tax profit without non-rec. items   301 -612 340 255 1,784 1,819 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   161 255 235 313 263 212 0.0 0.0   Shareholders equity total   2,089 1,482 1,746 1,699 3,009 3,213 1,013 1,013   Interest-bearing liabilities   0.0 0.0 0.0 159 3.6 0.0 0.0 0.0   Balance sheet total (assets)   3,265 2,197 2,677 3,948 5,841 5,141 1,013 1,013   Net Debt   -883 -285 -550 -976 -111 -1,520 -1,013 -1,013     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   4,420 3,140 3,712 5,927 9,279 10,100 0.0 0.0   Gross profit growth   -3.9% -29.0% 18.2% 59.7% 56.6% 8.9% -100.0% 0.0%   Employees   8 7 7 10 13 15 0 0   Employee growth %   14.3% -12.5% 0.0% 42.9% 30.0% 15.4% -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)   3,265 2,197 2,677 3,948 5,841 5,141 1,013 1,013   Balance sheet change%   2.3% -32.7% 21.8% 47.5% 48.0% -12.0% -80.3% 0.0%   Added value   284.7 -631.3 330.2 262.2 1,791.7 1,849.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -96 76 -42 38 -101 -101 -212 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   6.4% -20.1% 8.9% 4.4% 19.3% 18.3% 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 %   9.5% -22.4% 14.0% 8.0% 36.6% 33.7% 0.0% 0.0%   ROI %   13.6% -32.8% 20.0% 13.5% 68.1% 54.9% 0.0% 0.0%   ROE %   11.3% -26.8% 16.4% 11.5% 58.8% 45.5% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   64.0% 67.4% 65.2% 43.0% 51.5% 62.5% 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, %   -271.4% 46.4% -156.7% -322.1% -6.0% -80.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 9.3% 0.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 11.9% 9.8% 1,686.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   3.0 2.8 3.2 1.7 2.1 3.0 0.0 0.0   Current Ratio   3.0 2.8 3.2 1.7 2.1 3.0 0.0 0.0   Cash and cash equivalent   882.7 284.8 550.1 1,134.5 114.8 1,520.1 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   2,075.2 1,238.9 1,674.6 1,512.4 2,971.8 3,249.3 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   36 -90 47 26 138 123 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   41 -88 50 30 142 127 0 0   EBIT / employee   36 -90 47 26 138 123 0 0   Net earnings / employee   29 -68 38 20 107 94 0 0