Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ARKITEKT LISE JUEL 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   7.3% 5.5% 5.1% 16.1% 13.9% 9.4% 16.7% 16.7%   Credit score (0-100)   35 42 43 10 15 25 10 10   Credit rating   BBB BBB BBB BB BB BB 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   466 495 707 434 325 701 0.0 0.0   EBITDA   59.4 172 184 28.3 28.7 337 0.0 0.0   EBIT   59.4 172 184 28.3 28.7 337 0.0 0.0   Pre-tax profit (PTP)   56.6 170.0 180.4 24.4 26.0 333.2 0.0 0.0   Net earnings   44.1 130.7 136.9 18.3 18.9 258.7 0.0 0.0   Pre-tax profit without non-rec. items   56.6 170 180 24.4 26.0 333 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   155 232 279 241 140 349 18.6 18.6   Interest-bearing liabilities   0.0 0.0 0.0 0.0 39.1 31.8 0.0 0.0   Balance sheet total (assets)   647 339 530 316 332 627 18.6 18.6   Net Debt   -625 -178 -453 -252 -235 -544 -18.6 -18.6     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   466 495 707 434 325 701 0.0 0.0   Gross profit growth   25.2% 6.2% 42.7% -38.7% -24.9% 115.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   647 339 530 316 332 627 19 19   Balance sheet change%   5.6% -47.6% 56.2% -40.4% 5.1% 89.0% -97.0% 0.0%   Added value   59.4 171.7 183.5 28.3 28.7 336.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   12.7% 34.7% 26.0% 6.5% 8.8% 48.0% 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 %   9.4% 34.8% 42.3% 6.7% 8.9% 70.2% 0.0% 0.0%   ROI %   37.2% 88.6% 71.8% 10.9% 13.7% 120.4% 0.0% 0.0%   ROE %   27.6% 67.4% 53.6% 7.1% 9.9% 105.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   57.1% 68.5% 52.7% 76.3% 42.2% 55.6% 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, %   -1,052.5% -103.8% -247.0% -891.2% -817.8% -161.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 27.9% 9.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 14.3% 9.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   5.5 3.2 2.1 4.2 1.7 2.3 0.0 0.0   Current Ratio   1.3 3.2 2.1 4.2 1.7 2.3 0.0 0.0   Cash and cash equivalent   625.2 178.2 453.3 252.4 274.2 575.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   155.5 232.2 279.1 240.9 139.9 348.6 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   59 172 184 28 29 337 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   59 172 184 28 29 337 0 0   EBIT / employee   59 172 184 28 29 337 0 0   Net earnings / employee   44 131 137 18 19 259 0 0