Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SUNKE 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  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% 1.5% 1.5%   Bankruptcy risk   2.8% 1.9% 2.8% 1.5% 1.0% 3.1% 9.3% 9.1%   Credit score (0-100)   61 71 59 74 87 56 27 27   Credit rating   BBB A BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.3 0.0 13.4 411.2 0.0 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   2,444 2,439 2,657 5,300 6,746 3,270 0.0 0.0   EBITDA   133 212 260 2,063 2,426 -220 0.0 0.0   EBIT   110 189 237 2,040 2,323 -363 0.0 0.0   Pre-tax profit (PTP)   71.0 112.0 173.0 1,996.0 2,253.0 -447.7 0.0 0.0   Net earnings   49.0 77.0 124.0 1,551.0 1,738.0 -362.2 0.0 0.0   Pre-tax profit without non-rec. items   71.0 112 173 1,996 2,253 -448 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   1,164 1,140 1,142 3,696 4,794 4,652 0.0 0.0   Shareholders equity total   820 897 910 2,348 3,856 3,377 3,191 3,191   Interest-bearing liabilities   677 686 688 445 456 1,447 0.0 0.0   Balance sheet total (assets)   2,504 2,327 3,362 4,920 5,886 5,570 3,191 3,191   Net Debt   677 686 -452 -317 -309 1,273 -3,191 -3,191     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   2,444 2,439 2,657 5,300 6,746 3,270 0.0 0.0   Gross profit growth   -17.7% -0.2% 8.9% 99.5% 27.3% -51.5% -100.0% 0.0%   Employees   5 5 5 5 8 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 60.0% -25.0% -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)   2,504 2,327 3,362 4,920 5,886 5,570 3,191 3,191   Balance sheet change%   18.3% -7.1% 44.5% 46.3% 19.6% -5.4% -42.7% 0.0%   Added value   133.0 212.0 260.0 2,063.0 2,346.0 -219.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -46 -47 -21 2,531 995 -285 -4,652 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 -1.0 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 (%)   4.5% 7.7% 8.9% 38.5% 34.4% -11.1% 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% 7.8% 8.3% 49.3% 43.0% -6.3% 0.0% 0.0%   ROI %   7.6% 12.0% 14.6% 92.9% 65.2% -7.9% 0.0% 0.0%   ROE %   6.2% 9.0% 13.7% 95.2% 56.0% -10.0% 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 %   32.7% 38.5% 27.1% 47.7% 65.5% 60.6% 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, %   509.0% 323.6% -173.8% -15.4% -12.7% -579.6% 0.0% 0.0%   Gearing %   82.6% 76.5% 75.6% 19.0% 11.8% 42.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 11.3% 9.3% 7.8% 15.5% 9.2% 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   1.1 1.3 1.1 0.6 0.7 0.5 0.0 0.0   Current Ratio   1.1 1.3 1.1 0.6 0.7 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,140.0 762.0 765.0 173.6 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   142.0 288.0 204.0 -937.0 -532.0 -986.6 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   27 42 52 413 293 -37 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   27 42 52 413 303 -37 0 0   EBIT / employee   22 38 47 408 290 -61 0 0   Net earnings / employee   10 15 25 310 217 -60 0 0