Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Lone Backs 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  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   4.5% 1.8% 1.8% 2.0% 8.9% 4.9% 14.0% 14.0%   Credit score (0-100)   48 73 71 67 27 43 16 16   Credit rating   BBB A A A BB BBB BB BB   Credit limit (kDKK)   0.0 1.1 0.9 0.3 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   2,668 3,036 2,530 3,534 2,269 3,160 0.0 0.0   EBITDA   286 824 228 472 -734 288 0.0 0.0   EBIT   266 804 200 425 -782 249 0.0 0.0   Pre-tax profit (PTP)   220.2 793.2 200.9 423.7 -794.7 227.6 0.0 0.0   Net earnings   170.5 616.9 156.0 329.7 -621.3 304.0 0.0 0.0   Pre-tax profit without non-rec. items   220 793 201 424 -795 228 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 34.0 159 132 169 129 0.0 0.0   Shareholders equity total   220 837 993 1,073 51.9 356 306 306   Interest-bearing liabilities   700 0.0 0.0 9.5 508 433 0.0 0.0   Balance sheet total (assets)   1,686 2,151 2,820 2,435 1,644 2,297 306 306   Net Debt   700 -392 -554 9.5 507 63.3 -306 -306     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   2,668 3,036 2,530 3,534 2,269 3,160 0.0 0.0   Gross profit growth   0.0% 13.8% -16.7% 39.7% -35.8% 39.3% -100.0% 0.0%   Employees   5 5 5 6 6 5 0 0   Employee growth %   0.0% 0.0% 0.0% 20.0% 0.0% -16.7% -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)   1,686 2,151 2,820 2,435 1,644 2,297 306 306   Balance sheet change%   0.0% 27.6% 31.1% -13.7% -32.5% 39.7% -86.7% 0.0%   Added value   285.6 824.1 228.4 472.1 -734.9 288.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   60 -6 76 -93 -31 -79 -129 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 4.0 -1.0 1.0 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 (%)   10.0% 26.5% 7.9% 12.0% -34.5% 7.9% 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% 42.0% 8.1% 16.2% -38.3% 12.6% 0.0% 0.0%   ROI %   26.3% 74.2% 15.5% 30.3% -76.3% 34.0% 0.0% 0.0%   ROE %   77.3% 116.6% 17.0% 31.9% -110.4% 149.1% 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 %   13.7% 41.7% 36.0% 44.7% 3.4% 15.9% 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, %   245.2% -47.5% -242.6% 2.0% -69.1% 21.9% 0.0% 0.0%   Gearing %   317.6% 0.0% 0.0% 0.9% 978.8% 121.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.0% 3.6% 0.0% 41.5% 5.0% 4.5% 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   1.1 2.2 1.8 2.0 0.9 1.0 0.0 0.0   Current Ratio   1.0 1.9 1.7 1.9 0.8 1.0 0.0 0.0   Cash and cash equivalent   0.0 391.8 554.2 0.0 0.7 369.6 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   25.1 858.1 1,020.3 988.8 -223.6 4.7 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  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   57 165 46 79 -122 58 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   57 165 46 79 -122 58 0 0   EBIT / employee   53 161 40 71 -130 50 0 0   Net earnings / employee   34 123 31 55 -104 61 0 0