Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Signatura 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 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   3.1% 4.3% 5.2% 3.0% 3.2% 7.7% 14.2% 14.2%   Credit score (0-100)   58 49 42 56 55 31 15 15   Credit rating   BBB BBB BBB BBB BBB BB BB 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)  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   2,208 2,187 2,422 3,063 3,315 3,662 0.0 0.0   EBITDA   367 38.2 189 468 434 -432 0.0 0.0   EBIT   313 9.1 171 453 419 -447 0.0 0.0   Pre-tax profit (PTP)   311.8 8.8 169.4 453.7 416.1 -446.9 0.0 0.0   Net earnings   227.8 4.8 130.0 352.6 323.2 -348.9 0.0 0.0   Pre-tax profit without non-rec. items   312 8.8 169 454 416 -447 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   63.9 34.9 57.6 41.8 26.1 11.1 0.0 0.0   Shareholders equity total   661 465 595 948 971 322 272 272   Interest-bearing liabilities   0.0 14.1 0.0 0.0 0.0 129 0.0 0.0   Balance sheet total (assets)   1,430 1,190 2,022 2,067 2,557 1,724 272 272   Net Debt   -319 -295 -309 -115 -595 -21.4 -272 -272     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   2,208 2,187 2,422 3,063 3,315 3,662 0.0 0.0   Gross profit growth   25.4% -1.0% 10.8% 26.5% 8.2% 10.5% -100.0% 0.0%   Employees   4 4 4 5 5 8 0 0   Employee growth %   33.3% 0.0% 0.0% 25.0% 0.0% 60.0% -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)   1,430 1,190 2,022 2,067 2,557 1,724 272 272   Balance sheet change%   36.0% -16.8% 69.9% 2.3% 23.7% -32.6% -84.2% 0.0%   Added value   366.7 38.2 188.7 468.3 434.3 -431.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -108 -58 5 -32 -32 -30 -11 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 -1.0 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 (%)   14.2% 0.4% 7.1% 14.8% 12.6% -12.2% 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 %   25.3% 0.8% 10.7% 22.4% 18.2% -20.8% 0.0% 0.0%   ROI %   54.6% 1.7% 25.5% 46.8% 39.6% -62.6% 0.0% 0.0%   ROE %   41.7% 0.9% 24.5% 45.7% 33.7% -53.9% 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 %   46.2% 39.1% 29.5% 45.9% 38.0% 18.7% 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, %   -87.1% -771.4% -163.8% -24.5% -137.0% 4.9% 0.0% 0.0%   Gearing %   0.0% 3.0% 0.0% 0.0% 0.0% 40.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.6% 22.4% 23.8% 0.0% 0.0% 1.2% 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   1.8 1.7 1.6 2.2 1.8 1.4 0.0 0.0   Current Ratio   1.8 1.7 1.6 2.2 1.8 1.4 0.0 0.0   Cash and cash equivalent   319.4 308.8 309.3 114.6 595.0 150.6 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   574.7 453.9 709.1 1,075.7 1,112.5 476.6 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   92 10 47 94 87 -54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   92 10 47 94 87 -54 0 0   EBIT / employee   78 2 43 91 84 -56 0 0   Net earnings / employee   57 1 33 71 65 -44 0 0