Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCHMIDT ARKITEKTFIRMA 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.0% 2.1% 1.4% 3.7% 2.7% 3.1% 13.7% 13.4%   Credit score (0-100)   60 69 81 53 60 55 16 16   Credit rating   BBB A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.1 26.4 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,273 1,392 2,021 1,131 1,186 1,136 0.0 0.0   EBITDA   263 403 1,022 18.3 39.6 147 0.0 0.0   EBIT   169 342 963 -36.6 -19.4 52.8 0.0 0.0   Pre-tax profit (PTP)   168.8 342.1 961.0 -42.5 -24.3 48.2 0.0 0.0   Net earnings   131.7 266.3 747.9 -34.0 -19.5 37.0 0.0 0.0   Pre-tax profit without non-rec. items   169 342 961 -42.5 -24.3 48.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   189 150 91.0 36.1 352 258 0.0 0.0   Shareholders equity total   602 764 1,407 1,265 1,134 1,058 744 744   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,073 1,305 2,047 1,673 1,703 1,390 744 744   Net Debt   -562 -595 -1,046 -1,189 -567 -540 -744 -744     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   1,273 1,392 2,021 1,131 1,186 1,136 0.0 0.0   Gross profit growth   0.0% 9.3% 45.2% -44.0% 4.8% -4.2% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   1,073 1,305 2,047 1,673 1,703 1,390 744 744   Balance sheet change%   0.0% 21.7% 56.8% -18.2% 1.7% -18.4% -46.5% 0.0%   Added value   263.1 403.1 1,022.1 18.3 35.5 147.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   96 -101 -117 -110 257 -189 -258 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   13.3% 24.6% 47.7% -3.2% -1.6% 4.7% 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 %   15.8% 28.8% 57.5% -2.0% -1.2% 3.4% 0.0% 0.0%   ROI %   27.7% 49.5% 88.5% -2.7% -1.6% 4.8% 0.0% 0.0%   ROE %   21.9% 39.0% 68.9% -2.5% -1.6% 3.4% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   56.1% 58.6% 68.7% 75.6% 66.6% 76.1% 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, %   -213.8% -147.7% -102.3% -6,493.3% -1,432.0% -366.7% 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.9 2.2 3.1 4.0 2.4 3.4 0.0 0.0   Current Ratio   1.9 2.2 3.1 4.0 2.4 3.4 0.0 0.0   Cash and cash equivalent   562.5 595.2 1,046.0 1,188.7 567.0 540.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   422.9 621.0 1,315.5 1,228.4 782.2 800.7 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   132 202 511 9 18 74 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   132 202 511 9 20 74 0 0   EBIT / employee   85 171 482 -18 -10 26 0 0   Net earnings / employee   66 133 374 -17 -10 19 0 0