Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MANNIK & STORM A/S ARKITEKTER MAA Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   7.3% 6.9% 5.0% 4.0% 3.6% 3.1% 11.4% 11.2%   Credit score (0-100)   34 35 42 49 51 57 21 22   Credit rating   BBB BBB BBB BBB BBB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,245 1,426 3,168 3,399 4,049 3,928 0.0 0.0   EBITDA   -841 526 1,437 1,503 1,575 1,549 0.0 0.0   EBIT   -917 461 1,406 1,477 1,556 1,481 0.0 0.0   Pre-tax profit (PTP)   -895.6 462.7 1,394.4 1,471.4 1,575.2 1,578.8 0.0 0.0   Net earnings   -699.6 344.7 1,087.1 1,146.8 1,227.2 1,229.8 0.0 0.0   Pre-tax profit without non-rec. items   -896 463 1,394 1,471 1,575 1,579 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   117 51.7 49.6 50.1 310 346 0.0 0.0   Shareholders equity total   300 645 1,732 1,879 2,106 2,136 436 436   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,099 1,254 2,593 2,890 3,740 4,072 436 436   Net Debt   -493 -176 -1,970 -1,942 -2,325 -2,551 -436 -436     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,245 1,426 3,168 3,399 4,049 3,928 0.0 0.0   Gross profit growth   -67.4% 14.5% 122.2% 7.3% 19.1% -3.0% -100.0% 0.0%   Employees   3 2 3 3 4 4 0 0   Employee growth %   -41.2% -33.3% 50.0% 0.0% 33.3% 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)   1,099 1,254 2,593 2,890 3,740 4,072 436 436   Balance sheet change%   -62.1% 14.1% 106.8% 11.5% 29.4% 8.9% -89.3% 0.0%   Added value   -841.4 526.3 1,437.5 1,503.3 1,582.2 1,548.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -151 -130 -34 -26 241 -32 -346 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -73.7% 32.3% 44.4% 43.4% 38.4% 37.7% 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 %   -44.6% 39.4% 73.1% 54.2% 47.5% 40.4% 0.0% 0.0%   ROI %   -75.2% 98.0% 118.3% 82.2% 78.8% 74.2% 0.0% 0.0%   ROE %   -59.0% 72.9% 91.5% 63.5% 61.6% 58.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   27.3% 51.5% 66.8% 65.0% 65.0% 58.2% 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, %   58.6% -33.4% -137.0% -129.2% -147.6% -164.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.2 2.0 3.0 2.8 3.1 2.4 0.0 0.0   Current Ratio   1.2 2.0 3.0 2.8 2.1 1.9 0.0 0.0   Cash and cash equivalent   492.7 175.8 1,969.9 1,942.2 2,325.2 2,551.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   183.4 593.4 1,682.6 1,829.0 1,807.2 1,790.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -280 263 479 501 396 387 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -280 263 479 501 394 387 0 0   EBIT / employee   -306 231 469 492 389 370 0 0   Net earnings / employee   -233 172 362 382 307 307 0 0