Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Svendborg Architects 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   5.2% 22.7% 3.3% 1.8% 2.1% 5.2% 14.3% 14.3%   Credit score (0-100)   44 4 54 70 67 42 15 15   Credit rating   BBB B BBB A A BBB BB BB   Credit limit (kDKK)   0.0 -0.0 0.0 0.5 0.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,226 -246 1,181 1,469 1,253 71,079 0.0 0.0   EBITDA   -616 -804 330 318 40.8 -241 0.0 0.0   EBIT   -623 -824 320 308 30.8 -251 0.0 0.0   Pre-tax profit (PTP)   -615.3 -851.2 305.4 292.7 14.5 34.9 0.0 0.0   Net earnings   -629.0 -851.2 415.4 340.6 11.2 0.4 0.0 0.0   Pre-tax profit without non-rec. items   -615 -851 305 293 14.5 34.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   17.4 47.5 37.5 27.5 17.5 7.5 0.0 0.0   Shareholders equity total   500 -351 64.2 405 416 416 291 291   Interest-bearing liabilities   3.7 330 343 357 371 74.3 0.0 0.0   Balance sheet total (assets)   968 94.8 769 1,153 1,073 669 291 291   Net Debt   -417 298 93.5 -276 -206 -409 -291 -291     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,226 -246 1,181 1,469 1,253 71,079 0.0 0.0   Gross profit growth   -44.0% 0.0% 0.0% 24.4% -14.7% 5,572.8% -100.0% 0.0%   Employees   0 0 0 0 0 2 0 0   Employee growth %   0.0% 0.0% 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)   968 95 769 1,153 1,073 669 291 291   Balance sheet change%   -47.6% -90.2% 711.5% 49.9% -7.0% -37.6% -56.5% 0.0%   Added value   -616.4 -804.3 330.3 317.9 40.8 -241.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13 10 -20 -20 -20 -20 -8 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -50.8% 335.3% 27.1% 21.0% 2.5% -0.4% 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 %   -43.7% -116.6% 52.7% 32.4% 2.8% 5.7% 0.0% 0.0%   ROI %   -68.7% -197.7% 86.8% 53.3% 4.0% 7.5% 0.0% 0.0%   ROE %   -77.2% -286.2% 522.5% 145.3% 2.7% 0.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   51.7% -78.7% 8.3% 35.1% 38.8% 62.2% 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, %   67.7% -37.1% 28.3% -86.8% -505.7% 169.5% 0.0% 0.0%   Gearing %   0.7% -94.0% 535.2% 88.3% 89.3% 17.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   44.4% 16.2% 4.4% 5.5% 4.5% 6.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.9 0.1 0.9 1.5 1.6 3.0 0.0 0.0   Current Ratio   1.9 0.1 0.9 1.5 1.6 3.0 0.0 0.0   Cash and cash equivalent   421.1 31.9 250.0 633.2 577.6 482.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   407.0 -398.7 -83.3 377.3 398.4 441.7 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -121 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -121 0 0   EBIT / employee   0 0 0 0 0 -126 0 0   Net earnings / employee   0 0 0 0 0 0 0 0