Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ANDERSEN & SIGURDSSON ARKITEKTER MAA 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   9.7% 12.2% 13.6% 7.6% 5.6% 3.8% 10.3% 10.3%   Credit score (0-100)   27 19 15 31 40 51 24 24   Credit rating   BB BB BB BB BBB BBB 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   1,542 550 1,677 3,849 4,501 5,705 0.0 0.0   EBITDA   66.0 -152 456 1,186 1,149 1,405 0.0 0.0   EBIT   56.0 -162 447 1,181 1,149 1,405 0.0 0.0   Pre-tax profit (PTP)   55.0 -171.0 442.0 1,174.0 1,148.0 1,429.1 0.0 0.0   Net earnings   43.0 -134.0 344.0 915.0 893.0 1,105.9 0.0 0.0   Pre-tax profit without non-rec. items   55.0 -171 442 1,174 1,148 1,429 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   23.0 13.0 5.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   171 37.0 382 1,183 1,958 2,842 717 717   Interest-bearing liabilities   86.0 40.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   442 195 573 1,623 3,163 3,885 717 717   Net Debt   86.0 41.0 -259 -974 -2,141 -988 -717 -717     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   1,542 550 1,677 3,849 4,501 5,705 0.0 0.0   Gross profit growth   -42.9% -64.3% 204.9% 129.5% 16.9% 26.7% -100.0% 0.0%   Employees   3 2 3 4 5 7 0 0   Employee growth %   -99.9% -33.3% 50.0% 33.3% 25.0% 40.0% -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)   442 195 573 1,623 3,163 3,885 717 717   Balance sheet change%   -34.2% -55.9% 193.8% 183.2% 94.9% 22.8% -81.6% 0.0%   Added value   66.0 -152.0 456.0 1,186.0 1,154.0 1,404.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -19 -20 -17 -10 0 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 -1.0 1.0 2.0 3.0 4.0 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 (%)   3.6% -29.5% 26.7% 30.7% 25.5% 24.6% 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 %   10.1% -50.9% 116.4% 107.7% 48.2% 40.9% 0.0% 0.0%   ROI %   26.7% -97.0% 194.3% 151.1% 73.5% 60.1% 0.0% 0.0%   ROE %   25.7% -128.8% 164.2% 116.9% 56.9% 46.1% 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 %   38.7% 19.0% 66.7% 72.9% 61.9% 73.1% 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, %   130.3% -27.0% -56.8% -82.1% -186.3% -70.3% 0.0% 0.0%   Gearing %   50.3% 108.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 14.3% 25.0% 0.0% 0.0% 0.0% 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   1.5 1.2 3.0 3.7 2.6 3.7 0.0 0.0   Current Ratio   1.5 1.2 3.0 3.7 2.6 3.7 0.0 0.0   Cash and cash equivalent   0.0 -1.0 259.0 974.0 2,141.0 988.0 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   148.0 24.0 378.0 1,183.0 1,958.0 2,841.7 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   22 -76 152 297 231 201 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   22 -76 152 297 230 201 0 0   EBIT / employee   19 -81 149 295 230 201 0 0   Net earnings / employee   14 -67 115 229 179 158 0 0