Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Bjarrum Architects 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 2019/12 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   5.1% 7.9% 2.7% 14.1% 5.2% 2.6% 6.6% 6.6%   Credit score (0-100)   45 31 59 15 42 61 36 36   Credit rating   BBB BB BBB BB BBB BBB BBB BBB   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 2019/12 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   877 525 171 109 298 -160 0.0 0.0   EBITDA   369 -117 -83.6 -110 95.9 -474 0.0 0.0   EBIT   367 -125 -91.1 -115 95.9 -477 0.0 0.0   Pre-tax profit (PTP)   366.9 -128.5 1,129.7 -1,338.5 1,478.9 2,523.2 0.0 0.0   Net earnings   284.4 -103.2 880.3 -1,046.8 1,152.8 1,964.4 0.0 0.0   Pre-tax profit without non-rec. items   367 -128 1,130 -1,339 1,479 2,523 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   20.5 13.0 5.6 0.0 0.0 44.8 0.0 0.0   Shareholders equity total   615 87.0 11,138 9,498 10,301 11,765 11,715 11,715   Interest-bearing liabilities   0.0 21.0 0.0 0.0 0.0 0.3 0.0 0.0   Balance sheet total (assets)   1,109 345 12,269 10,675 11,762 13,213 11,715 11,715   Net Debt   -774 -217 -11,894 -10,180 -11,761 -13,156 -11,715 -11,715     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   877 525 171 109 298 -160 0.0 0.0   Gross profit growth   61.5% -40.2% -67.5% -36.3% 173.7% 0.0% 0.0% 0.0%   Employees   1 2 1 1 1 1 0 0   Employee growth %   0.0% 100.0% -50.0% 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)   1,109 345 12,269 10,675 11,762 13,213 11,715 11,715   Balance sheet change%   -40.4% -68.9% 3,455.8% -13.0% 10.2% 12.3% -11.3% 0.0%   Added value   369.0 -117.5 -83.6 -109.5 101.5 -473.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   19 -15 -15 -11 0 42 -45 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 1.0 -1.0 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 (%)   41.8% -23.8% -53.3% -105.9% 32.2% 297.9% 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 %   24.8% -17.2% 18.6% -0.5% 14.2% 21.1% 0.0% 0.0%   ROI %   33.8% -34.4% 20.9% -0.5% 16.1% 23.8% 0.0% 0.0%   ROE %   60.1% -29.4% 15.7% -10.1% 11.6% 17.8% 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 %   55.5% 25.2% 90.8% 89.0% 87.6% 89.0% 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, %   -209.7% 185.0% 14,224.7% 9,294.5% -12,266.3% 2,776.0% 0.0% 0.0%   Gearing %   0.0% 24.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 34.1% 432.5% 0.0% 0.0% 70,530.7% 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   2.2 1.3 10.8 9.1 8.0 9.1 0.0 0.0   Current Ratio   2.2 1.3 10.8 9.1 8.0 9.1 0.0 0.0   Cash and cash equivalent   773.7 238.3 11,894.0 10,179.7 11,761.1 13,156.7 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   597.7 74.1 3,485.7 4,445.6 1,486.5 30.5 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   369 -59 -84 -110 101 -474 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   369 -59 -84 -110 96 -474 0 0   EBIT / employee   367 -62 -91 -115 96 -477 0 0   Net earnings / employee   284 -52 880 -1,047 1,153 1,964 0 0