Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ARTI B.B. 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.2% 2.5% 1.7% 1.7% 1.6% 1.5% 11.3% 11.0%   Credit score (0-100)   57 62 72 73 73 77 22 22   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   -0.0 -0.0 2.3 4.7 8.5 21.2 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   341 334 376 230 414 257 0.0 0.0   EBITDA   341 334 376 230 414 257 0.0 0.0   EBIT   341 275 1,176 730 414 257 0.0 0.0   Pre-tax profit (PTP)   830.3 455.4 2,152.7 614.4 1,586.5 379.0 0.0 0.0   Net earnings   809.3 436.4 1,957.7 1,197.1 1,237.7 291.5 0.0 0.0   Pre-tax profit without non-rec. items   830 455 2,153 614 1,587 379 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   6,681 6,300 7,100 7,600 7,600 7,600 0.0 0.0   Shareholders equity total   -689 -253 1,705 2,902 4,140 4,431 4,095 4,095   Interest-bearing liabilities   12,824 13,047 12,021 11,388 10,987 11,123 0.0 0.0   Balance sheet total (assets)   12,180 12,938 14,089 14,512 15,673 16,176 4,095 4,095   Net Debt   12,739 13,044 11,970 6,195 4,559 4,129 -4,095 -4,095     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   341 334 376 230 414 257 0.0 0.0   Gross profit growth   0.0% -2.2% 12.6% -38.9% 80.1% -37.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   12,180 12,938 14,089 14,512 15,673 16,176 4,095 4,095   Balance sheet change%   152.6% 6.2% 8.9% 3.0% 8.0% 3.2% -74.7% 0.0%   Added value   341.4 333.9 1,176.1 729.7 413.8 256.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,300 -439 800 500 0 0 -7,600 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 (%)   100.0% 82.4% 312.7% 317.7% 100.0% 100.0% 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 %   12.0% 5.3% 17.5% 5.9% 10.9% 9.5% 0.0% 0.0%   ROI %   12.0% 5.4% 17.6% 6.0% 11.0% 9.6% 0.0% 0.0%   ROE %   9.5% 3.5% 26.7% 52.0% 35.2% 6.8% 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 %   -5.4% -1.9% 12.1% 20.0% 26.4% 27.4% 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, %   3,731.0% 3,906.5% 3,182.9% 2,696.9% 1,101.9% 1,607.8% 0.0% 0.0%   Gearing %   -1,861.4% -5,166.2% 705.0% 392.4% 265.4% 251.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 1.8% 1.8% 2.0% 0.5% 10.3% 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   0.1 0.2 0.1 0.7 0.8 0.9 0.0 0.0   Current Ratio   0.1 0.2 0.1 0.7 0.8 0.9 0.0 0.0   Cash and cash equivalent   85.2 3.7 50.5 5,193.2 6,427.2 6,993.8 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   -9,831.6 -9,383.7 -9,196.7 -7,011.2 -6,141.0 -7,540.1 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  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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0