Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOOP ARCHITECTS 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   2.9% 1.9% 1.8% 2.6% 2.4% 4.7% 13.7% 10.4%   Credit score (0-100)   60 71 73 60 62 45 15 24   Credit rating   BBB A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.7 1.3 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,843 6,779 6,736 7,217 10,936 10,084 0.0 0.0   EBITDA   678 1,123 285 745 2,090 387 0.0 0.0   EBIT   678 1,114 250 691 2,043 342 0.0 0.0   Pre-tax profit (PTP)   652.4 1,103.2 226.1 667.3 2,026.0 281.6 0.0 0.0   Net earnings   505.0 846.2 156.0 514.7 1,571.4 204.4 0.0 0.0   Pre-tax profit without non-rec. items   652 1,103 226 667 2,026 282 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   24.5 16.3 198 143 97.0 52.5 0.0 0.0   Shareholders equity total   515 1,255 1,495 1,522 2,473 1,437 882 882   Interest-bearing liabilities   389 2.0 532 1.0 300 1,225 0.0 0.0   Balance sheet total (assets)   1,578 2,419 2,981 4,672 5,300 5,366 882 882   Net Debt   160 -643 529 -1,277 292 1,220 -882 -882     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   3,843 6,779 6,736 7,217 10,936 10,084 0.0 0.0   Gross profit growth   43.1% 76.4% -0.6% 7.1% 51.5% -7.8% -100.0% 0.0%   Employees   6 10 12 12 14 14 0 0   Employee growth %   0.0% 66.7% 20.0% 0.0% 16.7% 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)   1,578 2,419 2,981 4,672 5,300 5,366 882 882   Balance sheet change%   47.2% 53.3% 23.2% 56.7% 13.5% 1.2% -83.6% 0.0%   Added value   677.7 1,114.4 250.1 690.7 2,043.2 342.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   25 -16 147 -109 -93 -89 -52 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 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   17.6% 16.4% 3.7% 9.6% 18.7% 3.4% 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 %   51.2% 55.9% 9.3% 18.0% 41.0% 6.4% 0.0% 0.0%   ROI %   88.4% 103.3% 15.3% 38.9% 95.2% 12.4% 0.0% 0.0%   ROE %   192.4% 95.6% 11.3% 34.1% 78.7% 10.5% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   57.3% 51.9% 50.2% 32.6% 46.7% 26.8% 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, %   23.7% -57.3% 185.3% -171.4% 14.0% 315.4% 0.0% 0.0%   Gearing %   75.5% 0.2% 35.6% 0.1% 12.1% 85.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 6.8% 9.6% 8.8% 11.8% 8.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.3 2.0 1.8 1.4 1.8 1.4 0.0 0.0   Current Ratio   2.3 2.0 1.8 1.4 1.8 1.4 0.0 0.0   Cash and cash equivalent   228.4 645.0 3.8 1,278.4 7.7 5.3 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   863.0 1,200.8 1,260.2 1,340.3 2,337.5 1,424.0 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   113 111 21 58 146 24 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   113 112 24 62 149 28 0 0   EBIT / employee   113 111 21 58 146 24 0 0   Net earnings / employee   84 85 13 43 112 15 0 0