Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Aarhus Ingeniørerne 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 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   2.8% 2.3% 1.7% 2.0% 2.9% 1.9% 16.7% 16.7%   Credit score (0-100)   61 66 73 67 58 68 10 10   Credit rating   BBB BBB A A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 2.2 0.2 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 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   0 0 0 0 0 0 0 0   Gross profit   859 1,111 1,513 1,401 1,058 1,531 0.0 0.0   EBITDA   228 389 776 356 204 695 0.0 0.0   EBIT   207 371 769 353 203 695 0.0 0.0   Pre-tax profit (PTP)   206.7 365.5 761.8 343.9 198.8 691.4 0.0 0.0   Net earnings   160.0 282.6 593.0 266.8 154.0 527.2 0.0 0.0   Pre-tax profit without non-rec. items   207 366 762 344 199 691 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   28.9 11.2 4.3 1.1 0.0 0.0 0.0 0.0   Shareholders equity total   296 379 697 369 223 600 20.0 20.0   Interest-bearing liabilities   0.7 0.7 55.1 0.0 169 87.5 0.0 0.0   Balance sheet total (assets)   708 975 1,449 960 923 1,370 20.0 20.0   Net Debt   -556 -567 -1,148 -797 -558 -983 -20.0 -20.0     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   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   859 1,111 1,513 1,401 1,058 1,531 0.0 0.0   Gross profit growth   -33.4% 29.4% 36.2% -7.4% -24.5% 44.6% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   708 975 1,449 960 923 1,370 20 20   Balance sheet change%   24.6% 37.8% 48.6% -33.8% -3.8% 48.4% -98.5% 0.0%   Added value   227.7 388.9 776.0 355.9 205.9 695.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -42 -35 -14 -6 -2 0 0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   24.1% 33.4% 50.8% 25.2% 19.2% 45.4% 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 %   32.4% 44.1% 63.5% 29.3% 21.9% 61.1% 0.0% 0.0%   ROI %   70.9% 109.7% 135.9% 62.9% 54.1% 129.8% 0.0% 0.0%   ROE %   54.9% 83.7% 110.2% 50.1% 52.1% 128.2% 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 %   41.9% 38.9% 48.1% 38.4% 24.1% 43.8% 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, %   -244.2% -145.7% -148.0% -223.9% -273.6% -141.4% 0.0% 0.0%   Gearing %   0.2% 0.2% 7.9% 0.0% 76.0% 14.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   38.8% 856.8% 25.9% 31.9% 8.2% 7.0% 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   1.6 1.6 2.5 1.9 1.4 2.3 0.0 0.0   Current Ratio   1.6 1.6 2.5 1.9 1.4 2.3 0.0 0.0   Cash and cash equivalent   556.6 567.2 1,203.3 796.8 726.8 1,070.1 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   247.4 367.8 859.7 444.4 264.2 757.3 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 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   228 389 776 356 206 695 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   228 389 776 356 204 695 0 0   EBIT / employee   207 371 769 353 203 695 0 0   Net earnings / employee   160 283 593 267 154 527 0 0