Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ARKITEKTLADEN A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   5.2% 11.2% 4.8% 8.7% 5.8% 7.4% 20.5% 17.2%   Credit score (0-100)   45 23 46 28 39 32 4 9   Credit rating   BBB BB BBB BB BBB 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,939 2,957 3,907 3,662 4,310 4,428 0.0 0.0   EBITDA   366 -420 551 -130 -75.1 -112 0.0 0.0   EBIT   327 -459 512 -170 -101 -143 0.0 0.0   Pre-tax profit (PTP)   305.1 -480.6 502.9 -174.0 -125.7 -150.6 0.0 0.0   Net earnings   234.3 -379.6 391.0 -137.0 -106.1 -120.6 0.0 0.0   Pre-tax profit without non-rec. items   305 -481 503 -174 -126 -151 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   152 112 73.1 33.8 234 228 0.0 0.0   Shareholders equity total   291 -88.6 302 165 59.3 -61.3 -561 -561   Interest-bearing liabilities   513 536 275 325 585 376 561 561   Balance sheet total (assets)   1,755 1,413 2,189 1,997 2,126 1,843 0.0 0.0   Net Debt   510 533 -239 32.0 268 373 561 561     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   3,939 2,957 3,907 3,662 4,310 4,428 0.0 0.0   Gross profit growth   -7.8% -24.9% 32.1% -6.3% 17.7% 2.7% -100.0% 0.0%   Employees   0 0 0 0 0 9 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)   1,755 1,413 2,189 1,997 2,126 1,843 0 0   Balance sheet change%   -9.8% -19.5% 54.9% -8.7% 6.5% -13.3% -100.0% 0.0%   Added value   326.5 -458.7 511.5 -169.5 -101.1 -142.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -78 -78 -78 -78 174 -37 -228 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 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   8.3% -15.5% 13.1% -4.6% -2.3% -3.2% 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 %   18.7% -26.9% 29.0% -6.9% -3.4% -5.3% 0.0% 0.0%   ROI %   46.4% -65.3% 95.4% -26.7% -12.5% -20.9% 0.0% 0.0%   ROE %   134.8% -44.5% 45.6% -58.6% -94.5% -12.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   16.6% -5.9% 13.8% 8.3% 2.8% -3.5% -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, %   139.4% -127.0% -43.3% -24.6% -356.4% -333.7% 0.0% 0.0%   Gearing %   176.4% -605.5% 91.1% 196.6% 987.1% -612.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 8.2% 7.9% 10.0% 12.0% 9.2% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.1 0.9 1.1 1.1 1.0 1.0 0.0 0.0   Current Ratio   1.1 0.9 1.1 1.1 1.0 0.9 0.0 0.0   Cash and cash equivalent   3.6 3.4 514.1 293.1 317.2 2.4 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   139.5 -200.9 236.6 131.5 -32.3 -185.0 -280.7 -280.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -12 0 0   EBIT / employee   0 0 0 0 0 -16 0 0   Net earnings / employee   0 0 0 0 0 -13 0 0