Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LINK arkitektur 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  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   2.8% 2.8% 5.2% 2.7% 2.3% 4.3% 5.6% 5.3%   Credit score (0-100)   61 60 42 59 64 47 41 42   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.3 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   48,445 54,530 43,156 54,449 54,906 42,905 0.0 0.0   EBITDA   -4,192 755 -8,078 733 -779 -8,704 0.0 0.0   EBIT   -6,059 -718 -9,144 127 -1,253 -9,053 0.0 0.0   Pre-tax profit (PTP)   -5,864.6 -1,781.8 -9,243.6 141.5 -1,495.9 -9,570.4 0.0 0.0   Net earnings   -4,577.6 -1,410.5 -7,240.6 22.5 -1,486.9 -7,637.4 0.0 0.0   Pre-tax profit without non-rec. items   -5,865 -1,782 -9,244 141 -1,496 -9,570 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   3,004 1,807 995 590 313 161 0.0 0.0   Shareholders equity total   12,814 11,403 7,663 7,685 6,198 5,661 4,983 4,983   Interest-bearing liabilities   948 357 199 280 2,949 2,541 0.0 0.0   Balance sheet total (assets)   66,099 70,582 46,772 44,870 36,643 32,177 4,983 4,983   Net Debt   -4,428 -6,244 -6,375 -1,207 2,893 -29.0 -4,327 -4,327     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   48,445 54,530 43,156 54,449 54,906 42,905 0.0 0.0   Gross profit growth   -30.2% 12.6% -20.9% 26.2% 0.8% -21.9% -100.0% 0.0%   Employees   80 84 78 78 82 72 0 0   Employee growth %   -5.9% 5.0% -7.1% 0.0% 5.1% -12.2% -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)   66,099 70,582 46,772 44,870 36,643 32,177 4,983 4,983   Balance sheet change%   -0.3% 6.8% -33.7% -4.1% -18.3% -12.2% -84.5% 0.0%   Added value   -4,191.6 755.3 -8,077.5 733.0 -647.5 -8,704.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,100 -2,871 -2,078 -1,212 -948 -698 -161 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 1.0 -1.0 -2.0 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 (%)   -12.5% -1.3% -21.2% 0.2% -2.3% -21.1% 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 %   -8.7% -1.1% -15.6% 0.4% -2.5% -26.5% 0.0% 0.0%   ROI %   -22.0% -3.2% -44.9% 0.9% -5.3% -48.1% 0.0% 0.0%   ROE %   -30.3% -11.6% -76.0% 0.3% -21.4% -128.8% 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 %   19.4% 16.6% 16.4% 17.2% 18.0% 18.1% 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, %   105.6% -826.6% 78.9% -164.6% -371.3% 0.3% 0.0% 0.0%   Gearing %   7.4% 3.1% 2.6% 3.6% 47.6% 44.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.1% 163.0% 35.8% 9.8% 29.5% 16.0% 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   1.3 1.4 1.5 1.5 2.6 2.1 0.0 0.0   Current Ratio   1.3 1.3 1.5 1.5 2.2 2.0 0.0 0.0   Cash and cash equivalent   5,376.4 6,600.3 6,573.8 1,486.4 55.7 2,569.9 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   14,242.7 15,593.7 13,258.0 13,048.6 17,598.2 13,932.9 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   -52 9 -104 9 -8 -121 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -52 9 -104 9 -10 -121 0 0   EBIT / employee   -76 -9 -117 2 -15 -126 0 0   Net earnings / employee   -57 -17 -93 0 -18 -106 0 0