Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CUBO ARKITEKTER 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   0.9% 2.1% 2.2% 2.2% 1.0% 1.1% 6.6% 6.5%   Credit score (0-100)   91 69 66 64 86 83 36 37   Credit rating   A A BBB BBB A A BBB BBB   Credit limit (kDKK)   1,747.6 0.6 0.4 0.3 1,599.9 894.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   41,388 0.0 0.0 0.0 48,174 37,257 0.0 0.0   EBITDA   6,565 5,599 4,596 6,247 10,683 3,979 0.0 0.0   EBIT   6,341 5,599 4,596 6,247 10,634 3,905 0.0 0.0   Pre-tax profit (PTP)   6,157.3 3,801.0 4,808.0 4,888.0 10,683.6 4,194.1 0.0 0.0   Net earnings   5,220.5 3,801.0 4,808.0 4,888.0 8,354.7 3,250.3 0.0 0.0   Pre-tax profit without non-rec. items   6,157 5,599 4,596 6,247 10,684 4,194 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   1,077 0.0 0.0 0.0 864 905 0.0 0.0   Shareholders equity total   9,015 7,115 8,264 8,587 8,791 7,230 7,059 7,059   Interest-bearing liabilities   140 0.0 0.0 0.0 156 256 0.0 0.0   Balance sheet total (assets)   38,158 36,422 37,926 42,367 40,055 31,610 7,059 7,059   Net Debt   -6,234 0.0 0.0 0.0 -15,932 -9,844 -7,059 -7,059     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   41,388 0.0 0.0 0.0 48,174 37,257 0.0 0.0   Gross profit growth   3.4% -100.0% 0.0% 0.0% 0.0% -22.7% -100.0% 0.0%   Employees   58 0 0 0 63 54 0 0   Employee growth %   -9.4% -100.0% 0.0% 0.0% 0.0% -14.3% -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)   38,158 36,422 37,926 42,367 40,055 31,610 7,059 7,059   Balance sheet change%   10.7% -4.5% 4.1% 11.7% -5.5% -21.1% -77.7% 0.0%   Added value   6,564.7 5,599.0 4,596.0 6,247.0 10,633.7 3,979.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -447 -1,077 0 0 815 -34 -905 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 5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   15.3% 0.0% 0.0% 0.0% 22.1% 10.5% 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 %   17.0% 15.0% 12.4% 15.6% 26.6% 11.9% 0.0% 0.0%   ROI %   41.1% 21.3% 12.4% 15.6% 38.1% 28.9% 0.0% 0.0%   ROE %   62.9% 47.1% 62.5% 58.0% 96.2% 40.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   24.9% 100.0% 100.0% 100.0% 22.6% 23.3% 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, %   -95.0% 0.0% 0.0% 0.0% -149.1% -247.4% 0.0% 0.0%   Gearing %   1.6% 0.0% 0.0% 0.0% 1.8% 3.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.6% 0.0% 0.0% 0.0% 350.1% 38.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.8 0.0 0.0 0.0 1.8 2.1 0.0 0.0   Current Ratio   1.6 0.0 0.0 0.0 1.7 2.0 0.0 0.0   Cash and cash equivalent   6,374.1 0.0 0.0 0.0 16,087.6 10,100.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   13,825.7 0.0 0.0 0.0 15,845.8 15,079.4 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   113 0 0 0 169 74 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   113 0 0 0 170 74 0 0   EBIT / employee   109 0 0 0 169 72 0 0   Net earnings / employee   90 0 0 0 133 60 0 0