Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A2 ARKITEKTERNE 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   2.9% 3.3% 3.6% 1.9% 2.2% 8.3% 17.4% 17.3%   Credit score (0-100)   60 56 53 70 64 29 8 9   Credit rating   BBB BBB BBB A BBB BB B BB   Credit limit (kDKK)   0.0 0.0 0.0 0.5 0.1 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,501 2,547 2,166 2,686 2,948 1,376 0.0 0.0   EBITDA   366 266 298 503 313 -1,117 0.0 0.0   EBIT   348 244 272 490 309 -1,117 0.0 0.0   Pre-tax profit (PTP)   152.2 77.3 83.5 347.2 175.7 -1,335.3 0.0 0.0   Net earnings   112.0 55.8 59.4 279.8 131.4 -1,462.3 0.0 0.0   Pre-tax profit without non-rec. items   152 77.3 83.5 347 176 -1,335 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   48.3 43.3 17.3 4.4 0.0 0.0 0.0 0.0   Shareholders equity total   1,427 1,482 1,542 1,822 1,953 491 -9.3 -9.3   Interest-bearing liabilities   2,246 2,052 2,297 1,400 2,342 1,785 9.3 9.3   Balance sheet total (assets)   5,496 5,306 5,996 5,850 6,476 4,174 0.0 0.0   Net Debt   2,245 2,052 2,297 1,399 2,342 1,785 9.3 9.3     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   2,501 2,547 2,166 2,686 2,948 1,376 0.0 0.0   Gross profit growth   16.7% 1.8% -14.9% 24.0% 9.8% -53.3% -100.0% 0.0%   Employees   0 6 5 5 5 5 0 0   Employee growth %   -100.0% 0.0% -16.7% 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)   5,496 5,306 5,996 5,850 6,476 4,174 0 0   Balance sheet change%   7.6% -3.5% 13.0% -2.4% 10.7% -35.5% -100.0% 0.0%   Added value   365.6 266.0 298.0 503.4 321.9 -1,117.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   25 -27 -52 -26 -9 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 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   13.9% 9.6% 12.6% 18.3% 10.5% -81.2% 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 %   6.6% 4.5% 4.8% 8.3% 5.0% -21.0% 0.0% 0.0%   ROI %   8.2% 5.9% 6.5% 11.6% 6.4% -25.7% 0.0% 0.0%   ROE %   8.2% 3.8% 3.9% 16.6% 7.0% -119.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   26.5% 27.9% 25.7% 31.1% 30.2% 11.8% -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, %   614.0% 771.5% 770.8% 277.9% 747.6% -159.7% 0.0% 0.0%   Gearing %   157.4% 138.4% 149.0% 76.8% 119.9% 363.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.2% 7.8% 8.7% 7.7% 7.1% 10.6% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.6 1.6 1.5 1.8 1.9 1.5 0.0 0.0   Current Ratio   1.5 1.6 1.5 1.8 1.9 1.5 0.0 0.0   Cash and cash equivalent   0.7 0.7 0.7 0.7 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   1,810.8 1,893.1 2,002.6 2,641.5 3,086.7 1,367.3 -4.6 -4.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 44 60 101 64 -223 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 44 60 101 63 -223 0 0   EBIT / employee   0 41 54 98 62 -223 0 0   Net earnings / employee   0 9 12 56 26 -292 0 0