Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Weile Arkitekter 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  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   3.5% 2.6% 2.3% 5.1% 13.2% 10.6% 20.4% 17.2%   Credit score (0-100)   55 63 66 43 16 22 4 10   Credit rating   BBB BBB BBB BBB BB 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 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   1,666 1,838 1,565 1,144 928 1,038 0.0 0.0   EBITDA   248 344 295 -158 -266 -136 0.0 0.0   EBIT   236 332 283 -158 -266 -136 0.0 0.0   Pre-tax profit (PTP)   153.7 197.3 173.7 -245.9 -443.6 -275.2 0.0 0.0   Net earnings   188.4 159.6 142.4 -201.7 -467.2 -275.2 0.0 0.0   Pre-tax profit without non-rec. items   154 197 174 -246 -444 -275 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   1,024 1,296 1,343 1,343 1,200 1,200 0.0 0.0   Shareholders equity total   118 277 420 218 2.6 -273 -730 -730   Interest-bearing liabilities   996 1,256 1,161 1,079 1,045 1,000 730 730   Balance sheet total (assets)   1,769 2,049 2,017 1,985 1,957 1,430 0.0 0.0   Net Debt   996 1,170 1,141 1,031 518 992 730 730     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   1,666 1,838 1,565 1,144 928 1,038 0.0 0.0   Gross profit growth   26.9% 10.3% -14.9% -26.9% -18.9% 11.9% -100.0% 0.0%   Employees   3 3 3 3 3 3 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)   1,769 2,049 2,017 1,985 1,957 1,430 0 0   Balance sheet change%   32.7% 15.8% -1.5% -1.6% -1.4% -26.9% -100.0% 0.0%   Added value   235.8 331.9 283.0 -158.1 -265.8 -135.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   20 416 34 0 -394 252 -792 -408   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 -1.0 -2.0 -3.0 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 (%)   14.1% 18.1% 18.1% -13.8% -28.7% -13.1% 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 %   14.2% 17.4% 13.9% -7.9% -8.4% -2.7% 0.0% 0.0%   ROI %   20.7% 24.7% 17.8% -10.7% -29.9% -20.7% 0.0% 0.0%   ROE %   26.0% 80.8% 40.9% -63.2% -423.4% -38.4% 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 %   6.7% 13.5% 20.8% 11.0% 0.1% -16.0% -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, %   401.9% 340.2% 386.4% -651.9% -195.0% -730.5% 0.0% 0.0%   Gearing %   846.3% 453.0% 276.5% 494.7% 40,441.6% -366.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.6% 11.9% 9.1% 7.8% 7.3% 5.1% 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   0.7 1.0 1.0 0.6 0.7 0.3 0.0 0.0   Current Ratio   0.7 1.0 1.0 0.6 0.7 0.3 0.0 0.0   Cash and cash equivalent   0.0 86.1 19.9 48.5 526.6 7.8 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   -295.5 19.0 -3.6 -323.5 -324.9 -591.1 -365.1 -365.1   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   79 111 94 -53 -89 -45 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   83 115 98 -53 -89 -45 0 0   EBIT / employee   79 111 94 -53 -89 -45 0 0   Net earnings / employee   63 53 47 -67 -156 -92 0 0