Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jode Anderson Arkitekt 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   15.4% 30.9% 26.8% 15.8% 12.9% 16.0% 12.9% 12.9%   Credit score (0-100)   14 1 2 11 17 11 18 18   Credit rating   BB C B BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   411 0 0 0 0 0 0 0   Gross profit   365 -32.4 -7.9 -6.4 -4.4 -3.3 0.0 0.0   EBITDA   225 -132 -7.9 -6.4 -4.4 -3.3 0.0 0.0   EBIT   225 -132 -7.9 -6.4 -4.4 -3.3 0.0 0.0   Pre-tax profit (PTP)   224.2 -132.8 -8.2 -6.8 -4.5 -3.3 0.0 0.0   Net earnings   224.2 -132.8 -61.1 -13.0 -10.1 3.7 0.0 0.0   Pre-tax profit without non-rec. items   224 -133 -8.2 -6.8 -4.5 -3.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   20.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   224 56.3 46.5 40.0 40.0 40.0 0.0 0.0   Interest-bearing liabilities   8.3 7.2 0.0 0.0 0.0 0.0 12.9 12.9   Balance sheet total (assets)   255 80.9 46.5 40.0 40.0 40.0 12.9 12.9   Net Debt   -227 -73.7 -46.5 -33.5 -23.4 -27.1 12.9 12.9     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   411 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   365 -32.4 -7.9 -6.4 -4.4 -3.3 0.0 0.0   Gross profit growth   0.0% 0.0% 75.7% 19.4% 30.6% 24.8% 0.0% 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 -99.6 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   255 81 46 40 40 40 13 13   Balance sheet change%   0.0% -68.3% -42.6% -13.9% 0.0% 0.0% -67.8% 0.0%   Added value   224.8 -32.4 -7.9 -6.4 -4.4 -3.3 0.0 0.0   Added value %   54.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   20 -20 0 7 10 -4 0 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   54.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   54.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   61.5% 407.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   54.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   54.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   54.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   88.1% -79.1% -12.8% -14.7% -11.0% -8.3% 0.0% 0.0%   ROI %   90.2% -84.9% -14.9% -14.7% -11.0% -8.3% 0.0% 0.0%   ROE %   100.0% -94.7% -118.9% -30.1% -25.2% 9.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   87.9% 69.5% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Relative indebtedness %   3.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -53.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -100.8% 55.8% 590.0% 526.7% 530.6% 818.7% 0.0% 0.0%   Gearing %   3.7% 12.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   16.8 3.3 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   16.8 3.3 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   234.9 80.9 46.5 33.5 23.4 27.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 %   57.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   220.9 56.3 46.5 33.5 23.4 27.1 -6.4 -6.4   Net working capital %   53.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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