Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FrederiksenArchitects 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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   5.3% 4.0% 3.3% 2.7% 13.2% 16.8% 16.1% 16.1%   Credit score (0-100)   43 50 53 60 16 10 12 12   Credit rating   BBB BBB BBB BBB 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)  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   767 1,177 837 645 44.7 53.2 0.0 0.0   EBITDA   197 443 155 318 -181 -6.9 0.0 0.0   EBIT   162 399 125 289 -454 -63.9 0.0 0.0   Pre-tax profit (PTP)   136.0 393.4 114.7 282.5 -462.7 -66.2 0.0 0.0   Net earnings   136.0 320.4 83.4 209.0 -462.7 -66.2 0.0 0.0   Pre-tax profit without non-rec. items   136 393 115 283 -463 -66.2 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   432 388 359 329 57.0 0.0 0.0 0.0   Shareholders equity total   306 626 597 691 168 102 52.2 52.2   Interest-bearing liabilities   397 120 175 58.4 116 68.3 0.0 0.0   Balance sheet total (assets)   907 1,247 1,003 981 344 218 52.2 52.2   Net Debt   -21.4 -587 -403 -557 -113 -122 -52.2 -52.2     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   767 1,177 837 645 44.7 53.2 0.0 0.0   Gross profit growth   15.9% 53.4% -28.9% -22.9% -93.1% 19.0% -100.0% 0.0%   Employees   0 0 0 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% 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)   907 1,247 1,003 981 344 218 52 52   Balance sheet change%   2.6% 37.5% -19.6% -2.1% -64.9% -36.7% -76.0% 0.0%   Added value   197.5 442.7 154.9 318.1 -424.1 -6.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -53 -87 -59 -59 -544 -114 0 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 -1.0 -2.0 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 (%)   21.2% 33.9% 15.0% 44.7% -1,014.9% -120.2% 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 %   18.1% 37.1% 11.1% 29.1% -68.5% -22.6% 0.0% 0.0%   ROI %   23.0% 52.1% 15.9% 37.9% -87.8% -27.9% 0.0% 0.0%   ROE %   57.2% 68.7% 13.6% 32.5% -107.7% -48.9% 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 %   33.7% 50.2% 59.5% 70.4% 48.9% 46.9% 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, %   -10.8% -132.5% -259.9% -175.2% 62.2% 1,754.8% 0.0% 0.0%   Gearing %   129.9% 19.2% 29.3% 8.4% 68.9% 66.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.8% 2.2% 7.2% 5.2% 10.4% 3.0% 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   0.8 1.5 1.6 2.2 1.6 1.9 0.0 0.0   Current Ratio   0.8 1.5 1.6 2.2 1.6 1.9 0.0 0.0   Cash and cash equivalent   418.6 707.0 577.6 615.8 228.9 189.9 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   -103.7 300.2 238.0 361.9 111.4 102.2 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 0 159 -424 -7 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 159 -181 -7 0 0   EBIT / employee   0 0 0 144 -454 -64 0 0   Net earnings / employee   0 0 0 105 -463 -66 0 0