Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hilberth & Jørgensen 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  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   12.0% 16.4% 9.9% 18.0% 17.6% 15.0% 17.3% 17.2%   Credit score (0-100)   21 12 25 7 8 13 9 10   Credit rating   BB BB BB B B 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   28.9 -19.2 54.5 241 189 73.7 0.0 0.0   EBITDA   -162 -118 -5.6 -42.4 -14.2 -35.4 0.0 0.0   EBIT   -174 -130 -18.0 -54.8 -14.2 -35.4 0.0 0.0   Pre-tax profit (PTP)   -174.6 -130.4 -18.2 -56.7 -14.9 -35.4 0.0 0.0   Net earnings   -174.6 -130.4 -18.2 -56.7 -14.9 -35.4 0.0 0.0   Pre-tax profit without non-rec. items   -175 -130 -18.2 -56.7 -14.9 -35.4 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   37.2 24.8 12.4 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -164 -294 -312 -369 -384 -419 -469 -469   Interest-bearing liabilities   300 393 394 394 394 418 469 469   Balance sheet total (assets)   137 98.3 84.7 45.2 24.4 24.2 0.0 0.0   Net Debt   252 366 338 348 369 394 469 469     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   28.9 -19.2 54.5 241 189 73.7 0.0 0.0   Gross profit growth   -53.0% 0.0% 0.0% 342.9% -21.8% -61.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   137 98 85 45 24 24 0 0   Balance sheet change%   -35.6% -28.1% -13.8% -46.6% -46.0% -0.9% -100.0% 0.0%   Added value   -162.0 -118.0 -5.6 -42.4 -1.8 -35.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   25 -25 -25 -25 0 0 0 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  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 (%)   -602.2% 677.8% -33.0% -22.7% -7.5% -48.0% 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 %   -68.0% -37.6% -4.6% -13.5% -3.5% -8.3% 0.0% 0.0%   ROI %   -68.3% -37.6% -4.6% -13.9% -3.6% -8.7% 0.0% 0.0%   ROE %   -236.9% -111.0% -19.9% -87.2% -42.8% -145.7% 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 %   -54.5% -75.0% -78.7% -89.1% -94.0% -94.5% -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, %   -155.6% -310.2% -6,026.2% -822.2% -2,597.9% -1,114.9% 0.0% 0.0%   Gearing %   -183.1% -133.4% -126.0% -106.6% -102.5% -99.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.0% 0.0% 0.5% 0.2% 0.0% 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   123.6 0.0 15.7 2.2 1.6 1.0 0.0 0.0   Current Ratio   123.6 0.0 15.7 2.2 1.6 1.0 0.0 0.0   Cash and cash equivalent   48.0 26.6 55.8 45.2 24.4 24.2 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   66.0 40.5 52.2 24.5 9.6 -1.0 -234.7 -234.7   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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0