Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WE ARCHITECTURE 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   3.3% 2.4% 3.7% 6.8% 5.7% 6.0% 17.3% 17.2%   Credit score (0-100)   56 63 50 35 39 39 9 10   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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,616 4,850 7,994 6,199 2,950 1,969 0.0 0.0   EBITDA   446 1,143 857 -890 516 442 0.0 0.0   EBIT   372 782 493 -1,074 339 269 0.0 0.0   Pre-tax profit (PTP)   210.6 630.8 411.8 -1,210.6 35.1 18.2 0.0 0.0   Net earnings   147.4 485.0 308.0 -963.5 7.5 4.3 0.0 0.0   Pre-tax profit without non-rec. items   211 631 412 -1,211 35.1 18.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   420 347 321 244 175 147 0.0 0.0   Shareholders equity total   681 1,166 1,361 283 291 295 -205 -205   Interest-bearing liabilities   2,692 1,524 1,956 2,809 2,904 2,832 205 205   Balance sheet total (assets)   4,737 4,955 6,296 5,211 4,439 4,210 0.0 0.0   Net Debt   2,692 1,524 1,956 2,809 2,904 2,832 205 205     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   2,616 4,850 7,994 6,199 2,950 1,969 0.0 0.0   Gross profit growth   -59.0% 85.4% 64.9% -22.5% -52.4% -33.2% -100.0% 0.0%   Employees   10 9 14 13 7 5 0 0   Employee growth %   -28.6% -10.0% 55.6% -7.1% -46.2% -28.6% -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)   4,737 4,955 6,296 5,211 4,439 4,210 0 0   Balance sheet change%   6.9% 4.6% 27.1% -17.2% -14.8% -5.2% -100.0% 0.0%   Added value   445.8 1,143.4 857.1 -889.7 523.4 441.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,345 -722 -677 -369 -354 -309 -686 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   14.2% 16.1% 6.2% -17.3% 11.5% 13.7% 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 %   8.1% 16.1% 8.8% -18.7% 7.0% 6.2% 0.0% 0.0%   ROI %   11.9% 23.2% 14.8% -31.7% 10.5% 8.3% 0.0% 0.0%   ROE %   24.3% 52.5% 24.4% -117.2% 2.6% 1.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   14.4% 23.5% 21.6% 5.4% 6.5% 7.0% -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, %   603.9% 133.3% 228.2% -315.7% 563.0% 641.0% 0.0% 0.0%   Gearing %   395.4% 130.7% 143.7% 992.1% 998.9% 960.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.9% 7.2% 4.6% 5.7% 10.6% 8.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.8 1.0 1.1 0.9 1.0 1.0 0.0 0.0   Current Ratio   0.8 1.0 1.1 0.9 1.0 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -837.6 6.6 487.2 -395.7 -174.9 -12.6 -102.6 -102.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   45 127 61 -68 75 88 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   45 127 61 -68 74 88 0 0   EBIT / employee   37 87 35 -83 48 54 0 0   Net earnings / employee   15 54 22 -74 1 1 0 0