Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ARKITEKTFIRMAET BUNDGAARD 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   1.5% 2.7% 1.1% 1.5% 1.6% 1.7% 11.4% 11.2%   Credit score (0-100)   78 61 83 75 73 72 21 22   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   5.0 0.0 89.2 5.1 3.0 1.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,668 1,605 2,836 1,778 1,907 1,817 0.0 0.0   EBITDA   204 62.4 1,068 210 412 98.5 0.0 0.0   EBIT   187 47.1 1,038 205 407 93.4 0.0 0.0   Pre-tax profit (PTP)   195.3 50.5 1,049.6 213.8 412.2 108.1 0.0 0.0   Net earnings   151.1 37.1 816.9 162.6 320.9 83.4 0.0 0.0   Pre-tax profit without non-rec. items   195 50.5 1,050 214 412 108 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   3.6 0.0 21.6 16.5 11.5 6.4 0.0 0.0   Shareholders equity total   787 574 1,391 653 824 608 508 508   Interest-bearing liabilities   120 197 14.5 14.5 15.0 0.0 0.0 0.0   Balance sheet total (assets)   1,369 1,277 2,308 1,169 1,343 1,442 508 508   Net Debt   -242 -26.3 -795 -518 -1,031 -1,125 -508 -508     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,668 1,605 2,836 1,778 1,907 1,817 0.0 0.0   Gross profit growth   -22.3% -3.8% 76.7% -37.3% 7.3% -4.7% -100.0% 0.0%   Employees   4 4 4 4 3 4 0 0   Employee growth %   33.3% 0.0% 0.0% 0.0% -25.0% 33.3% -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)   1,369 1,277 2,308 1,169 1,343 1,442 508 508   Balance sheet change%   -8.6% -6.7% 80.7% -49.3% 14.9% 7.4% -64.8% 0.0%   Added value   203.7 62.4 1,068.2 210.2 412.4 98.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -21 -19 -8 -10 -10 -10 -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 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   11.2% 2.9% 36.6% 11.5% 21.4% 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 %   13.9% 4.4% 58.9% 12.6% 32.9% 7.8% 0.0% 0.0%   ROI %   21.5% 6.9% 91.3% 19.9% 54.6% 14.9% 0.0% 0.0%   ROE %   17.5% 5.5% 83.2% 15.9% 43.4% 11.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   57.5% 44.9% 60.3% 55.9% 61.4% 42.1% 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, %   -119.1% -42.1% -74.4% -246.3% -249.9% -1,143.0% 0.0% 0.0%   Gearing %   15.3% 34.3% 1.0% 2.2% 1.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 5.0% 6.5% 38.3% 5.3% 4.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.5 1.9 3.5 3.4 3.2 1.8 0.0 0.0   Current Ratio   2.5 1.9 3.5 3.4 3.2 1.8 0.0 0.0   Cash and cash equivalent   362.7 223.2 809.4 532.1 1,045.6 1,125.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   826.2 592.7 1,630.6 808.6 904.4 612.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   51 16 267 53 137 25 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   51 16 267 53 137 25 0 0   EBIT / employee   47 12 260 51 136 23 0 0   Net earnings / employee   38 9 204 41 107 21 0 0