Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sand & Lundgaard Arkitektfirma 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   2.8% 2.6% 1.6% 2.0% 1.3% 1.8% 15.1% 14.8%   Credit score (0-100)   61 63 75 68 79 70 13 14   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 5.5 0.7 30.2 0.7 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   2,868 3,304 3,068 4,787 3,655 3,048 0.0 0.0   EBITDA   884 1,599 764 2,015 1,179 573 0.0 0.0   EBIT   849 1,511 743 1,886 1,068 518 0.0 0.0   Pre-tax profit (PTP)   847.9 1,507.7 735.4 1,875.3 1,060.4 515.2 0.0 0.0   Net earnings   660.7 1,174.7 573.4 1,462.6 826.6 401.9 0.0 0.0   Pre-tax profit without non-rec. items   848 1,508 735 1,875 1,060 515 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   0.0 19.4 25.1 13.2 191 148 0.0 0.0   Shareholders equity total   306 1,343 916 1,819 1,205 807 239 239   Interest-bearing liabilities   0.0 0.0 0.0 0.0 15.7 0.9 0.0 0.0   Balance sheet total (assets)   1,303 2,413 2,238 2,835 2,003 1,544 239 239   Net Debt   -635 -1,782 -824 -1,602 -987 -573 -239 -239     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   2,868 3,304 3,068 4,787 3,655 3,048 0.0 0.0   Gross profit growth   35.9% 15.2% -7.1% 56.0% -23.6% -16.6% -100.0% 0.0%   Employees   3 4 4 5 4 4 0 0   Employee growth %   0.0% 33.3% 0.0% 25.0% -20.0% 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)   1,303 2,413 2,238 2,835 2,003 1,544 239 239   Balance sheet change%   -5.6% 85.2% -7.3% 26.7% -29.3% -22.9% -84.5% 0.0%   Added value   884.5 1,599.4 763.7 2,015.3 1,197.4 573.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -44 -69 -15 -141 66 -98 -148 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 (%)   29.6% 45.7% 24.2% 39.4% 29.2% 17.0% 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 %   63.3% 81.3% 31.9% 74.4% 44.2% 29.2% 0.0% 0.0%   ROI %   127.4% 155.1% 63.0% 137.1% 70.1% 50.7% 0.0% 0.0%   ROE %   130.5% 142.5% 50.8% 107.0% 54.7% 39.9% 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 %   23.5% 55.6% 40.9% 64.2% 60.2% 52.3% 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, %   -71.8% -111.4% -107.9% -79.5% -83.8% -100.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 1.3% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 0.0% 0.0% 0.0% 97.8% 28.1% 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   1.6 2.4 1.7 2.8 2.3 1.9 0.0 0.0   Current Ratio   1.6 2.4 1.7 2.8 2.3 1.9 0.0 0.0   Cash and cash equivalent   635.3 1,781.9 824.4 1,602.3 1,003.1 574.1 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   507.4 1,394.2 892.1 1,795.0 995.7 639.8 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   295 400 191 403 299 143 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   295 400 191 403 295 143 0 0   EBIT / employee   283 378 186 377 267 129 0 0   Net earnings / employee   220 294 143 293 207 100 0 0