Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Rødbro 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% 1.6% 1.6%   Bankruptcy risk   2.7% 1.9% 1.7% 2.1% 1.8% 1.6% 15.3% 15.3%   Credit score (0-100)   62 71 72 66 71 73 13 13   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 0.8 1.2 0.1 1.3 6.2 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   2,237 2,837 2,102 2,344 2,537 2,779 0.0 0.0   EBITDA   979 1,598 696 828 978 1,168 0.0 0.0   EBIT   960 1,585 677 813 889 1,152 0.0 0.0   Pre-tax profit (PTP)   951.4 1,575.2 651.7 803.0 882.2 1,147.5 0.0 0.0   Net earnings   739.5 1,226.5 502.6 623.9 684.9 893.8 0.0 0.0   Pre-tax profit without non-rec. items   951 1,575 652 803 882 1,148 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   27.3 14.4 19.1 20.6 33.1 17.4 0.0 0.0   Shareholders equity total   996 1,492 745 879 940 1,233 183 183   Interest-bearing liabilities   0.0 0.0 0.0 0.0 309 124 0.0 0.0   Balance sheet total (assets)   1,709 2,565 1,395 1,434 1,879 2,572 183 183   Net Debt   -132 -1,616 -597 -414 -223 -1,020 -183 -183     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   2,237 2,837 2,102 2,344 2,537 2,779 0.0 0.0   Gross profit growth   6.9% 26.8% -25.9% 11.5% 8.2% 9.5% -100.0% 0.0%   Employees   2 2 3 3 4 3 0 0   Employee growth %   0.0% 0.0% 50.0% 0.0% 33.3% -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)   1,709 2,565 1,395 1,434 1,879 2,572 183 183   Balance sheet change%   14.7% 50.1% -45.6% 2.8% 31.0% 36.9% -92.9% 0.0%   Added value   978.6 1,597.6 696.4 827.7 903.3 1,168.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -22 -26 -15 -13 -77 -32 -17 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 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 (%)   42.9% 55.9% 32.2% 34.7% 35.0% 41.5% 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 %   60.0% 74.2% 34.2% 57.5% 53.6% 51.8% 0.0% 0.0%   ROI %   99.3% 125.7% 59.3% 98.0% 81.8% 85.8% 0.0% 0.0%   ROE %   77.4% 98.6% 44.9% 76.9% 75.3% 82.3% 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 %   58.3% 58.2% 53.4% 61.2% 50.0% 48.0% 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, %   -13.5% -101.1% -85.7% -50.0% -22.8% -87.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 32.9% 10.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 4.3% 2.5% 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   2.4 2.4 2.2 2.5 2.0 2.0 0.0 0.0   Current Ratio   2.4 2.4 2.2 2.5 2.0 2.0 0.0 0.0   Cash and cash equivalent   131.9 1,615.7 596.6 414.2 532.7 1,143.6 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   962.5 1,468.0 730.4 839.6 920.6 1,234.0 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   489 799 232 276 226 389 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   489 799 232 276 245 389 0 0   EBIT / employee   480 792 226 271 222 384 0 0   Net earnings / employee   370 613 168 208 171 298 0 0