Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ARKITEKTFIRMAET C. BØDTKER 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% 1.6% 1.6%   Bankruptcy risk   5.4% 3.8% 4.0% 11.9% 15.6% 12.6% 17.5% 17.3%   Credit score (0-100)   43 52 50 19 11 18 9 9   Credit rating   BBB BBB BBB BB BB BB 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   2,132 2,029 806 815 664 534 0.0 0.0   EBITDA   179 442 135 200 18.0 -111 0.0 0.0   EBIT   151 425 120 191 18.0 -111 0.0 0.0   Pre-tax profit (PTP)   174.2 449.3 127.5 198.7 26.5 -102.1 0.0 0.0   Net earnings   135.6 349.5 99.3 154.4 20.3 -102.1 0.0 0.0   Pre-tax profit without non-rec. items   174 449 127 199 26.5 -102 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   42.1 24.5 8.9 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -545 -196 -96.2 58.2 78.5 -23.6 -149 -149   Interest-bearing liabilities   1,000 1,000 1,000 1,000 1,000 1,148 149 149   Balance sheet total (assets)   1,007 1,394 1,220 1,353 1,284 1,307 0.0 0.0   Net Debt   799 443 859 690 758 1,148 149 149     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   2,132 2,029 806 815 664 534 0.0 0.0   Gross profit growth   57.2% -4.8% -60.3% 1.2% -18.6% -19.5% -100.0% 0.0%   Employees   4 3 2 1 1 1 0 0   Employee growth %   0.0% -25.0% -33.3% -50.0% 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)   1,007 1,394 1,220 1,353 1,284 1,307 0 0   Balance sheet change%   5.4% 38.4% -12.5% 10.9% -5.1% 1.8% -100.0% 0.0%   Added value   178.8 442.1 135.3 200.0 26.9 -110.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -55 -35 -31 95 -113 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -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 (%)   7.1% 20.9% 14.9% 23.4% 2.7% -20.7% 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 %   10.9% 28.7% 8.9% 15.0% 2.1% -7.7% 0.0% 0.0%   ROI %   17.5% 44.3% 12.7% 19.5% 2.6% -9.0% 0.0% 0.0%   ROE %   13.8% 29.1% 7.6% 24.2% 29.8% -14.7% 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 %   45.2% 57.7% 74.1% 78.2% 84.0% 74.7% -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, %   446.8% 100.3% 634.5% 345.2% 4,212.9% -1,037.4% 0.0% 0.0%   Gearing %   -183.5% -511.5% -1,039.0% 1,719.5% 1,274.1% -4,854.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.2% 0.2% 0.2% 0.1% 0.2% 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   1.7 2.5 3.8 4.6 6.2 3.9 0.0 0.0   Current Ratio   1.7 2.5 3.8 4.6 6.2 3.9 0.0 0.0   Cash and cash equivalent   201.0 556.6 141.4 309.5 242.0 0.0 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   412.8 819.4 894.8 1,058.2 1,078.5 976.4 -74.3 -74.3   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   45 147 68 200 27 -111 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   45 147 68 200 18 -111 0 0   EBIT / employee   38 142 60 191 18 -111 0 0   Net earnings / employee   34 117 50 154 20 -102 0 0