Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ARKITEKTFIRMAET BO CHRISTENSEN 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   3.6% 6.6% 4.9% 2.2% 3.0% 2.1% 9.1% 8.9%   Credit score (0-100)   54 37 44 64 57 66 27 28   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 0.0 0.2 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   1,450 2,072 1,058 1,342 1,131 946 0.0 0.0   EBITDA   581 1,105 54.8 305 167 333 0.0 0.0   EBIT   581 1,042 54.8 298 82.1 296 0.0 0.0   Pre-tax profit (PTP)   580.8 1,049.5 83.9 318.0 57.2 291.7 0.0 0.0   Net earnings   452.5 801.0 69.3 261.1 37.2 219.0 0.0 0.0   Pre-tax profit without non-rec. items   581 1,049 83.9 318 57.2 292 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 0.0 418 333 23.4 0.0 0.0   Shareholders equity total   787 1,588 1,658 1,919 1,956 2,175 2,050 2,050   Interest-bearing liabilities   0.0 0.0 0.0 2,250 3,424 3,400 0.0 0.0   Balance sheet total (assets)   1,810 2,168 2,269 4,475 5,616 5,813 2,050 2,050   Net Debt   -549 -783 -828 -121 999 2,241 -2,050 -2,050     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   1,450 2,072 1,058 1,342 1,131 946 0.0 0.0   Gross profit growth   -32.3% 42.9% -48.9% 26.9% -15.8% -16.4% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   1,810 2,168 2,269 4,475 5,616 5,813 2,050 2,050   Balance sheet change%   -12.1% 19.8% 4.7% 97.2% 25.5% 3.5% -64.7% 0.0%   Added value   580.7 1,104.6 54.8 305.3 89.2 333.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -63 0 411 -170 -347 -23 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 (%)   40.0% 50.3% 5.2% 22.2% 7.3% 31.3% 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 %   30.1% 52.8% 3.8% 9.6% 1.6% 5.2% 0.0% 0.0%   ROI %   54.9% 88.4% 5.3% 11.0% 1.7% 5.4% 0.0% 0.0%   ROE %   42.6% 67.4% 4.3% 14.6% 1.9% 10.6% 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 %   43.5% 73.3% 73.0% 42.9% 34.8% 37.4% 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, %   -94.6% -70.9% -1,511.1% -39.6% 597.6% 672.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 117.3% 175.1% 156.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.4% 0.9% 0.2% 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   1.8 3.7 3.7 1.6 1.4 1.6 0.0 0.0   Current Ratio   1.8 3.7 3.7 1.6 1.4 1.6 0.0 0.0   Cash and cash equivalent   549.1 782.8 827.8 2,370.9 2,425.9 1,158.9 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   787.4 1,588.3 1,657.6 1,512.8 1,622.9 2,151.4 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   290 552 27 153 45 167 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   290 552 27 153 84 167 0 0   EBIT / employee   290 521 27 149 41 148 0 0   Net earnings / employee   226 400 35 131 19 109 0 0