Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Krabbe Vang arkitekter 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  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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   3.3% 2.9% 2.3% 2.4% 3.2% 2.1% 9.4% 9.2%   Credit score (0-100)   57 59 64 62 55 66 26 27   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.1 0.0 0.0 0.4 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   5,798 5,695 5,676 6,781 7,881 6,294 0.0 0.0   EBITDA   643 880 1,111 1,536 1,837 747 0.0 0.0   EBIT   449 796 1,089 1,527 1,831 726 0.0 0.0   Pre-tax profit (PTP)   325.9 604.3 1,031.6 1,483.3 1,811.3 729.8 0.0 0.0   Net earnings   243.7 507.0 826.8 1,150.3 1,401.5 552.6 0.0 0.0   Pre-tax profit without non-rec. items   326 604 1,032 1,483 1,811 730 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   2,243 42.1 20.5 11.9 5.7 34.9 0.0 0.0   Shareholders equity total   516 1,023 1,849 2,600 3,001 3,054 1,554 1,554   Interest-bearing liabilities   6,051 3,103 631 104 81.2 63.9 0.0 0.0   Balance sheet total (assets)   8,933 6,155 4,997 3,886 4,219 4,281 1,554 1,554   Net Debt   6,051 3,103 -824 -1,483 -109 -1,877 -1,554 -1,554     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   5,798 5,695 5,676 6,781 7,881 6,294 0.0 0.0   Gross profit growth   -2.0% -1.8% -0.3% 19.5% 16.2% -20.1% -100.0% 0.0%   Employees   10 10 9 9 11 10 0 0   Employee growth %   25.0% 0.0% -10.0% 0.0% 22.2% -9.1% -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)   8,933 6,155 4,997 3,886 4,219 4,281 1,554 1,554   Balance sheet change%   -7.5% -31.1% -18.8% -22.2% 8.6% 1.5% -63.7% 0.0%   Added value   642.7 880.0 1,110.6 1,535.8 1,839.3 746.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,966 -2,284 -43 -17 -12 8 -35 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  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 (%)   7.7% 14.0% 19.2% 22.5% 23.2% 11.5% 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 %   4.8% 10.6% 19.9% 34.4% 45.2% 17.3% 0.0% 0.0%   ROI %   6.1% 14.4% 31.3% 55.9% 60.2% 21.8% 0.0% 0.0%   ROE %   61.9% 65.9% 57.6% 51.7% 50.0% 18.3% 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 %   5.8% 16.6% 37.0% 66.9% 71.1% 71.3% 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, %   941.5% 352.6% -74.2% -96.5% -5.9% -251.4% 0.0% 0.0%   Gearing %   1,173.5% 303.5% 34.1% 4.0% 2.7% 2.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 4.2% 4.0% 11.9% 21.0% 6.3% 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   0.3 0.8 0.9 3.1 4.3 4.4 0.0 0.0   Current Ratio   0.8 1.2 1.7 3.1 4.3 4.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,455.8 1,586.6 189.9 1,940.9 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   -1,699.5 972.5 2,002.6 2,628.2 3,225.0 3,237.1 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   64 88 123 171 167 75 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   64 88 123 171 167 75 0 0   EBIT / employee   45 80 121 170 166 73 0 0   Net earnings / employee   24 51 92 128 127 55 0 0