Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Betak Arkitekter 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   14.3% 10.2% 8.4% 10.1% 10.0% 10.2% 15.8% 15.8%   Credit score (0-100)   16 24 28 24 23 24 12 12   Credit rating   BB BB BB BB BB BB 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 2019/12 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   707 608 746 754 890 902 0.0 0.0   EBITDA   163 28.0 91.0 88.0 214 207 0.0 0.0   EBIT   156 18.0 81.0 82.0 208 204 0.0 0.0   Pre-tax profit (PTP)   155.4 13.0 77.0 82.0 206.0 198.6 0.0 0.0   Net earnings   120.6 10.0 60.0 63.0 158.0 152.1 0.0 0.0   Pre-tax profit without non-rec. items   155 13.0 77.0 82.0 206 199 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   35.5 25.0 15.0 9.0 3.0 0.0 0.0 0.0   Shareholders equity total   121 51.0 110 116 274 235 59.5 59.5   Interest-bearing liabilities   0.0 0.0 1.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   251 211 453 295 460 380 59.5 59.5   Net Debt   -95.2 -75.0 -300 -142 -180 -155 -59.5 -59.5     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   707 608 746 754 890 902 0.0 0.0   Gross profit growth   0.0% -14.0% 22.7% 1.1% 18.0% 1.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   251 211 453 295 460 380 60 60   Balance sheet change%   0.0% -15.9% 114.7% -34.9% 55.9% -17.4% -84.3% 0.0%   Added value   163.2 28.0 91.0 88.0 214.0 207.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   28 -20 -20 -12 -12 -7 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   22.1% 3.0% 10.9% 10.9% 23.4% 22.6% 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 %   62.2% 7.8% 24.4% 22.2% 55.1% 48.6% 0.0% 0.0%   ROI %   128.6% 20.9% 100.0% 73.1% 106.7% 80.3% 0.0% 0.0%   ROE %   100.0% 11.7% 74.5% 55.8% 81.0% 59.8% 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 %   48.1% 24.2% 24.3% 39.3% 59.6% 61.7% 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, %   -58.4% -267.9% -329.7% -161.4% -84.1% -74.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 800.0% 200.0% 0.0% 0.0% 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   1.7 1.2 1.2 1.5 2.3 2.5 0.0 0.0   Current Ratio   1.7 1.2 1.2 1.5 2.3 2.5 0.0 0.0   Cash and cash equivalent   95.2 75.0 301.0 142.0 180.0 155.1 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   86.0 26.0 75.0 87.0 251.0 214.3 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  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   163 28 91 88 214 207 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   163 28 91 88 214 207 0 0   EBIT / employee   156 18 81 82 208 204 0 0   Net earnings / employee   121 10 60 63 158 152 0 0