Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Arkitektur Butik. ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.6% 1.6%   Bankruptcy risk   19.3% 18.9% 15.3% 21.4% 9.6% 15.2% 17.2% 17.2%   Credit score (0-100)   7 8 13 4 25 12 10 10   Credit rating   B B BB B 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)  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   34 0 0 0 0 0 0 0   Gross profit   -5.7 -33.1 64.1 -4.7 -14.7 -39.8 0.0 0.0   EBITDA   -5.7 -33.1 64.1 -4.7 -14.7 -39.8 0.0 0.0   EBIT   -5.7 -33.1 64.1 -4.7 -19.5 -46.1 0.0 0.0   Pre-tax profit (PTP)   -5.7 -34.4 63.8 -5.0 -20.6 -47.3 0.0 0.0   Net earnings   -5.7 -34.4 57.5 -6.1 -20.6 -47.3 0.0 0.0   Pre-tax profit without non-rec. items   -5.7 -34.4 63.8 -5.0 -20.6 -47.3 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   0.0 0.0 0.0 0.0 26.9 20.5 0.0 0.0   Shareholders equity total   8.3 -42.6 14.8 48.8 28.1 -19.2 -59.2 -59.2   Interest-bearing liabilities   0.0 49.2 42.0 0.9 0.0 0.0 59.2 59.2   Balance sheet total (assets)   6.6 6.6 85.5 69.9 133 21.8 0.0 0.0   Net Debt   20.0 47.6 32.1 -53.2 -43.2 -0.3 59.2 59.2     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   34 0 0 0 0 0 0 0   Net sales growth   -31.4% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -5.7 -33.1 64.1 -4.7 -14.7 -39.8 0.0 0.0   Gross profit growth   -122.0% -485.5% 0.0% 0.0% -216.5% -170.0% 0.0% 0.0%   Employees   0 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)   7 7 86 70 133 22 0 0   Balance sheet change%   39.1% 0.2% 1,192.1% -18.2% 89.8% -83.6% -100.0% 0.0%   Added value   -5.7 -33.1 64.1 -4.7 -19.5 -39.8 0.0 0.0   Added value %   -16.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 22 -13 -21 0   Net sales trend   -1.0 -2.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 -1.0 -2.0 -3.0 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 %   -16.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   -16.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 132.2% 115.9% 0.0% 0.0%   Net Earnings %   -16.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -16.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -16.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -99.7% -118.7% 95.2% -6.0% -19.2% -53.1% 0.0% 0.0%   ROI %   -104.5% -115.3% 120.9% -8.7% -50.1% -327.4% 0.0% 0.0%   ROE %   -105.0% -461.8% 535.5% -19.1% -53.6% -189.5% 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 %   83.3% -86.6% 17.4% 69.8% 21.2% -46.8% -100.0% -100.0%   Relative indebtedness %   -4.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   54.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -352.9% -143.5% 50.0% 1,142.9% 293.2% 0.7% 0.0% 0.0%   Gearing %   0.0% -115.5% 282.9% 1.8% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.0% 0.7% 1.6% 266.9% 0.0% 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   -4.0 0.1 1.2 3.3 1.0 0.0 0.0 0.0   Current Ratio   -4.0 0.1 1.2 3.3 1.0 0.0 0.0 0.0   Cash and cash equivalent   -20.0 1.7 9.9 54.1 43.2 0.3 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 %   19.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   8.3 -42.6 14.8 48.8 1.3 -39.7 -29.6 -29.6   Net working capital %   24.5% 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   0 -33 64 -5 -19 -40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -33 64 -5 -15 -40 0 0   EBIT / employee   0 -33 64 -5 -19 -46 0 0   Net earnings / employee   0 -34 57 -6 -21 -47 0 0