Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FOGH & FØLNER ARKITEKTER 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   2.1% 1.7% 2.4% 1.7% 1.4% 1.8% 8.3% 8.1%   Credit score (0-100)   69 74 63 72 78 70 30 30   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   1.0 13.2 0.1 22.3 206.4 12.5 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   11,225 11,114 9,537 15,024 18,623 17,895 0.0 0.0   EBITDA   2,700 2,207 420 5,068 7,928 6,332 0.0 0.0   EBIT   2,626 2,155 398 5,057 7,916 6,320 0.0 0.0   Pre-tax profit (PTP)   2,671.3 2,159.8 480.4 5,382.6 7,820.7 6,419.1 0.0 0.0   Net earnings   2,082.1 1,684.1 374.4 4,188.3 6,101.7 5,006.4 0.0 0.0   Pre-tax profit without non-rec. items   2,671 2,160 480 5,383 7,821 6,419 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   83.3 30.8 8.1 32.1 20.4 8.8 0.0 0.0   Shareholders equity total   6,513 7,197 6,071 10,260 12,361 11,368 5,601 5,601   Interest-bearing liabilities   0.0 0.0 284 0.0 2.2 0.0 0.0 0.0   Balance sheet total (assets)   16,200 16,637 16,576 21,362 20,445 21,157 5,601 5,601   Net Debt   -8,192 -8,968 -8,947 -12,607 -14,883 -11,765 -5,601 -5,601     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   11,225 11,114 9,537 15,024 18,623 17,895 0.0 0.0   Gross profit growth   2.2% -1.0% -14.2% 57.5% 24.0% -3.9% -100.0% 0.0%   Employees   15 16 16 17 18 18 0 0   Employee growth %   0.0% 6.7% 0.0% 6.3% 5.9% 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)   16,200 16,637 16,576 21,362 20,445 21,157 5,601 5,601   Balance sheet change%   16.8% 2.7% -0.4% 28.9% -4.3% 3.5% -73.5% 0.0%   Added value   2,699.5 2,207.5 420.3 5,068.0 7,927.5 6,331.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -79 -105 -45 26 17 8 -94 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   23.4% 19.4% 4.2% 33.7% 42.5% 35.3% 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 %   17.8% 13.4% 3.3% 28.6% 40.5% 30.9% 0.0% 0.0%   ROI %   35.3% 24.0% 5.7% 53.7% 70.3% 50.2% 0.0% 0.0%   ROE %   36.4% 24.6% 5.6% 51.3% 53.9% 42.2% 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 %   40.2% 43.3% 36.6% 48.0% 60.5% 53.7% 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, %   -303.5% -406.2% -2,128.7% -248.8% -187.7% -185.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 4.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 43.8% 36.0% 59,748.3% 21.8% 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   2.0 2.3 2.1 2.0 2.7 2.3 0.0 0.0   Current Ratio   2.0 2.3 2.1 2.0 2.7 2.3 0.0 0.0   Cash and cash equivalent   8,192.4 8,967.7 9,231.5 12,607.4 14,884.9 11,764.9 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   7,689.0 9,017.2 5,217.8 6,737.4 9,551.6 11,938.2 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  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   180 138 26 298 440 352 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   180 138 26 298 440 352 0 0   EBIT / employee   175 135 25 297 440 351 0 0   Net earnings / employee   139 105 23 246 339 278 0 0