Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JESPER THYGE BRØGGER ARKITEKT M.A.A. 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   2.2% 2.7% 2.4% 2.2% 3.2% 4.0% 16.7% 16.7%   Credit score (0-100)   67 62 63 64 55 49 10 10   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.1 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   2,134 1,457 2,074 1,544 1,369 1,439 0.0 0.0   EBITDA   1,465 784 1,388 847 658 704 0.0 0.0   EBIT   1,453 774 1,380 840 651 699 0.0 0.0   Pre-tax profit (PTP)   1,451.0 768.0 1,373.0 831.0 645.5 699.3 0.0 0.0   Net earnings   1,129.0 596.0 1,069.0 647.0 501.9 545.6 0.0 0.0   Pre-tax profit without non-rec. items   1,450 768 1,373 831 646 699 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   16.0 6.0 18.0 12.0 5.0 0.0 0.0 0.0   Shareholders equity total   1,255 721 1,200 772 634 680 14.9 14.9   Interest-bearing liabilities   0.0 0.0 110 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,971 1,215 2,290 1,245 1,036 1,132 14.9 14.9   Net Debt   -1,319 -684 -1,961 -1,029 -832 -677 -14.9 -14.9     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   2,134 1,457 2,074 1,544 1,369 1,439 0.0 0.0   Gross profit growth   -0.1% -31.7% 42.3% -25.6% -11.3% 5.1% -100.0% 0.0%   Employees   0 1 0 1 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   1,971 1,215 2,290 1,245 1,036 1,132 15 15   Balance sheet change%   -11.1% -38.4% 88.5% -45.6% -16.8% 9.3% -98.7% 0.0%   Added value   1,465.0 784.0 1,388.0 847.0 658.4 704.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -24 -20 4 -13 -14 -10 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   68.1% 53.1% 66.5% 54.4% 47.6% 48.6% 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 %   69.4% 48.6% 78.7% 47.5% 57.1% 64.5% 0.0% 0.0%   ROI %   104.8% 78.3% 135.9% 80.6% 92.4% 106.3% 0.0% 0.0%   ROE %   89.2% 60.3% 111.3% 65.6% 71.4% 83.0% 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 %   63.7% 59.3% 52.4% 62.0% 61.3% 60.1% 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, %   -90.0% -87.2% -141.3% -121.5% -126.4% -96.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 9.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 0.0% 12.7% 16.4% 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   2.7 2.4 2.1 2.6 2.6 2.5 0.0 0.0   Current Ratio   2.7 2.4 2.1 2.6 2.6 2.5 0.0 0.0   Cash and cash equivalent   1,319.0 684.0 2,071.0 1,029.0 832.0 677.0 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   1,239.0 715.0 1,182.0 763.0 630.4 679.9 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   0 784 0 847 658 704 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 784 0 847 658 704 0 0   EBIT / employee   0 774 0 840 651 699 0 0   Net earnings / employee   0 596 0 647 502 546 0 0