Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WUTTKE & RINGHOF 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  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   5.9% 3.4% 5.2% 4.4% 5.8% 4.5% 14.1% 14.1%   Credit score (0-100)   40 54 41 47 39 46 16 16   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   1,720 1,372 930 699 1,427 1,651 0.0 0.0   EBITDA   445 153 -51.8 -39.0 334 90.1 0.0 0.0   EBIT   435 142 -62.5 -54.4 333 83.9 0.0 0.0   Pre-tax profit (PTP)   421.1 125.7 -87.8 -67.8 321.7 80.3 0.0 0.0   Net earnings   327.6 96.2 -69.3 -55.8 246.2 58.9 0.0 0.0   Pre-tax profit without non-rec. items   421 126 -87.8 -67.8 322 80.3 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   27.0 16.3 5.5 21.3 20.8 14.6 0.0 0.0   Shareholders equity total   478 374 305 249 495 554 339 339   Interest-bearing liabilities   59.3 213 189 192 191 78.8 0.0 0.0   Balance sheet total (assets)   908 947 631 784 936 784 339 339   Net Debt   -727 -420 -243 -8.8 59.8 -282 -339 -339     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   1,720 1,372 930 699 1,427 1,651 0.0 0.0   Gross profit growth   126.8% -20.2% -32.2% -24.8% 104.0% 15.7% -100.0% 0.0%   Employees   4 4 4 2 2 3 0 0   Employee growth %   100.0% 0.0% 0.0% -50.0% 0.0% 50.0% -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)   908 947 631 784 936 784 339 339   Balance sheet change%   119.3% 4.3% -33.3% 24.2% 19.3% -16.2% -56.7% 0.0%   Added value   444.7 152.7 -51.8 -39.0 348.5 90.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1 -22 -22 0 -1 -12 -15 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 -1.0 -2.0 1.0 2.0 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 (%)   25.3% 10.3% -6.7% -7.8% 23.3% 5.1% 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 %   66.0% 15.3% -7.9% -7.7% 38.7% 10.1% 0.0% 0.0%   ROI %   111.0% 23.7% -11.1% -11.6% 59.1% 13.1% 0.0% 0.0%   ROE %   99.5% 22.6% -20.4% -20.1% 66.1% 11.2% 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 %   52.7% 39.5% 48.3% 31.8% 52.9% 70.7% 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, %   -163.5% -275.1% 468.9% 22.5% 17.9% -313.2% 0.0% 0.0%   Gearing %   12.4% 56.8% 61.9% 77.2% 38.5% 14.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   31.3% 12.1% 12.6% 7.0% 6.0% 4.7% 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   2.1 1.7 1.8 1.4 2.0 3.2 0.0 0.0   Current Ratio   2.1 1.7 1.8 1.4 2.0 3.2 0.0 0.0   Cash and cash equivalent   786.2 632.8 431.6 201.2 130.9 361.1 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   456.9 377.5 274.7 203.1 449.7 514.9 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   111 38 -13 -19 174 30 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   111 38 -13 -19 167 30 0 0   EBIT / employee   109 35 -16 -27 167 28 0 0   Net earnings / employee   82 24 -17 -28 123 20 0 0