Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ARKITEKTFIRMAET NORD A/S 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   1.4% 2.0% 2.4% 3.7% 3.6% 1.7% 9.1% 8.9%   Credit score (0-100)   80 69 61 51 51 73 27 28   Credit rating   A A BBB BBB BBB A BB BB   Credit limit (kDKK)   46.2 1.4 0.1 0.0 0.0 6.9 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   7,541 9,407 14,987 32,314 28,240 11,512 0.0 0.0   EBITDA   1,205 3,562 5,985 17,995 12,743 1,063 0.0 0.0   EBIT   1,060 3,417 5,836 17,838 12,671 1,004 0.0 0.0   Pre-tax profit (PTP)   1,137.0 3,458.0 5,842.8 17,621.6 12,698.7 956.1 0.0 0.0   Net earnings   879.8 2,692.6 4,550.2 13,736.7 9,874.8 728.0 0.0 0.0   Pre-tax profit without non-rec. items   1,137 3,458 5,843 17,622 12,699 956 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   432 328 209 78.8 142 82.7 0.0 0.0   Shareholders equity total   2,162 3,975 5,833 10,519 6,045 3,398 2,770 2,770   Interest-bearing liabilities   1,000 1,250 1,000 0.0 2,000 2,000 0.0 0.0   Balance sheet total (assets)   6,984 12,869 18,771 21,457 19,182 10,802 2,770 2,770   Net Debt   -175 -1,299 -682 -4,832 -6,003 -1,285 -2,770 -2,770     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   7,541 9,407 14,987 32,314 28,240 11,512 0.0 0.0   Gross profit growth   -49.6% 24.8% 59.3% 115.6% -12.6% -59.2% -100.0% 0.0%   Employees   14 13 17 26 28 18 0 0   Employee growth %   -6.7% -7.1% 30.8% 52.9% 7.7% -35.7% -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)   6,984 12,869 18,771 21,457 19,182 10,802 2,770 2,770   Balance sheet change%   -47.0% 84.3% 45.9% 14.3% -10.6% -43.7% -74.4% 0.0%   Added value   1,204.7 3,562.5 5,984.8 17,995.4 12,828.1 1,063.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -290 -250 -268 -288 -9 -119 -83 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  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 (%)   14.1% 36.3% 38.9% 55.2% 44.9% 8.7% 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 %   12.1% 35.7% 37.5% 89.3% 63.0% 7.4% 0.0% 0.0%   ROI %   18.1% 58.7% 75.4% 176.7% 124.1% 14.7% 0.0% 0.0%   ROE %   25.2% 87.7% 92.8% 168.0% 119.2% 15.4% 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 %   45.5% 35.3% 40.1% 54.5% 51.9% 59.7% 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, %   -14.5% -36.5% -11.4% -26.9% -47.1% -120.9% 0.0% 0.0%   Gearing %   46.2% 31.4% 17.1% 0.0% 33.1% 58.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 7.6% 8.6% 69.8% 9.3% 7.9% 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   1.4 1.6 2.3 2.5 2.8 3.7 0.0 0.0   Current Ratio   1.4 1.2 1.4 1.9 1.8 2.3 0.0 0.0   Cash and cash equivalent   1,175.2 2,548.8 1,681.6 4,832.3 8,002.5 3,285.3 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   797.7 1,682.8 4,481.2 8,950.7 8,416.3 5,819.8 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   86 274 352 692 458 59 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   86 274 352 692 455 59 0 0   EBIT / employee   76 263 343 686 453 56 0 0   Net earnings / employee   63 207 268 528 353 40 0 0