Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Arkitektfirmaet Hovaldt A/S 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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   5.3% 6.1% 6.2% 4.5% 3.2% 2.1% 9.4% 9.2%   Credit score (0-100)   43 40 38 45 55 66 26 27   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.3 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   4,064 2,252 3,807 4,412 6,677 5,203 0.0 0.0   EBITDA   134 -371 616 876 1,950 869 0.0 0.0   EBIT   51.0 -410 592 865 1,938 837 0.0 0.0   Pre-tax profit (PTP)   46.0 -423.0 586.0 863.0 1,932.0 837.8 0.0 0.0   Net earnings   36.0 -343.0 469.0 670.0 1,495.0 649.9 0.0 0.0   Pre-tax profit without non-rec. items   46.0 -423 586 863 1,932 838 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   49.0 22.0 38.0 27.0 204 285 0.0 0.0   Shareholders equity total   487 144 613 1,227 2,495 2,245 1,545 1,545   Interest-bearing liabilities   0.0 0.0 0.0 0.0 10.0 10.3 0.0 0.0   Balance sheet total (assets)   1,296 735 2,033 2,406 4,504 4,257 1,545 1,545   Net Debt   -477 -395 -1,389 -1,392 -2,275 -1,892 -1,545 -1,545     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   4,064 2,252 3,807 4,412 6,677 5,203 0.0 0.0   Gross profit growth   19.3% -44.6% 69.0% 15.9% 51.3% -22.1% -100.0% 0.0%   Employees   7 6 5 5 7 7 0 0   Employee growth %   40.0% -14.3% -16.7% 0.0% 40.0% 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)   1,296 735 2,033 2,406 4,504 4,257 1,545 1,545   Balance sheet change%   -26.5% -43.3% 176.6% 18.3% 87.2% -5.5% -63.7% 0.0%   Added value   134.0 -371.0 616.0 876.0 1,949.0 868.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -107 -76 -8 -22 165 49 -285 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   1.3% -18.2% 15.6% 19.6% 29.0% 16.1% 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 %   3.3% -40.4% 42.8% 39.1% 56.1% 19.1% 0.0% 0.0%   ROI %   8.4% -116.5% 115.7% 75.6% 83.2% 27.6% 0.0% 0.0%   ROE %   6.1% -108.7% 123.9% 72.8% 80.3% 27.4% 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 %   37.6% 19.6% 30.2% 51.0% 55.4% 52.7% 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, %   -356.0% 106.5% -225.5% -158.9% -116.7% -217.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.4% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 120.0% 4.1% 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   1.6 1.3 1.6 2.5 3.2 2.9 0.0 0.0   Current Ratio   1.6 1.3 1.6 2.5 3.2 2.9 0.0 0.0   Cash and cash equivalent   477.0 395.0 1,389.0 1,392.0 2,285.0 1,902.5 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   444.0 179.0 784.0 1,446.0 2,972.0 2,593.5 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   19 -62 123 175 278 124 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   19 -62 123 175 279 124 0 0   EBIT / employee   7 -68 118 173 277 120 0 0   Net earnings / employee   5 -57 94 134 214 93 0 0