Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MIKKELSEN 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  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   1.4% 1.7% 2.2% 4.5% 2.6% 1.5% 8.4% 8.4%   Credit score (0-100)   79 73 64 46 60 76 29 29   Credit rating   A A BBB BBB BBB A BB BB   Credit limit (kDKK)   62.6 14.3 0.2 0.0 0.0 39.9 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   12,175 17,152 12,196 4,908 13,416 14,023 0.0 0.0   EBITDA   3,335 4,832 27.9 -3,503 4,552 4,239 0.0 0.0   EBIT   3,178 4,755 -54.1 -3,581 4,507 4,201 0.0 0.0   Pre-tax profit (PTP)   2,899.4 4,602.8 -192.5 -3,644.4 3,786.1 4,144.2 0.0 0.0   Net earnings   2,243.5 3,580.1 -169.5 -2,871.5 2,945.4 3,205.8 0.0 0.0   Pre-tax profit without non-rec. items   2,899 4,603 -192 -3,644 3,786 4,144 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   304 250 168 89.2 44.1 6.2 0.0 0.0   Shareholders equity total   4,702 7,080 4,831 1,959 4,904 7,110 4,271 4,271   Interest-bearing liabilities   1,560 66.2 65.5 456 165 359 0.0 0.0   Balance sheet total (assets)   13,046 17,932 10,851 7,097 11,705 11,695 4,271 4,271   Net Debt   -1,242 -5,865 -3,449 -1,817 -3,865 -3,882 -4,271 -4,271     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   12,175 17,152 12,196 4,908 13,416 14,023 0.0 0.0   Gross profit growth   -25.7% 40.9% -28.9% -59.8% 173.4% 4.5% -100.0% 0.0%   Employees   17 22 21 15 15 17 0 0   Employee growth %   -19.0% 29.4% -4.5% -28.6% 0.0% 13.3% -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)   13,046 17,932 10,851 7,097 11,705 11,695 4,271 4,271   Balance sheet change%   -24.0% 37.5% -39.5% -34.6% 64.9% -0.1% -63.5% 0.0%   Added value   3,335.2 4,831.8 27.9 -3,502.8 4,585.6 4,239.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -315 -131 -164 -157 -90 -76 -6 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 -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 (%)   26.1% 27.7% -0.4% -73.0% 33.6% 30.0% 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 %   21.0% 31.0% -0.4% -39.9% 47.9% 37.0% 0.0% 0.0%   ROI %   30.0% 52.2% -0.6% -64.8% 88.0% 57.4% 0.0% 0.0%   ROE %   31.2% 60.8% -2.8% -84.6% 85.8% 53.4% 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 %   47.5% 39.5% 44.5% 29.6% 41.9% 60.8% 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, %   -37.2% -121.4% -12,345.8% 51.9% -84.9% -91.6% 0.0% 0.0%   Gearing %   33.2% 0.9% 1.4% 23.3% 3.4% 5.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   34.3% 24.0% 214.4% 24.3% 232.3% 70.0% 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   3.4 2.2 2.8 2.1 2.0 3.4 0.0 0.0   Current Ratio   3.4 2.2 2.8 1.8 2.0 3.4 0.0 0.0   Cash and cash equivalent   2,801.6 5,931.2 3,514.7 2,272.8 4,029.9 4,240.5 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   8,802.5 9,454.5 6,582.0 3,016.0 5,773.2 8,001.6 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   196 220 1 -234 306 249 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   196 220 1 -234 303 249 0 0   EBIT / employee   187 216 -3 -239 300 247 0 0   Net earnings / employee   132 163 -8 -191 196 189 0 0