Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HVAM ARKITEKT OG INGENIØRKONTOR 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   0.9% 0.8% 0.7% 1.2% 1.0% 1.0% 16.5% 16.5%   Credit score (0-100)   91 92 93 82 84 86 11 11   Credit rating   A AA AA A A A BB BB   Credit limit (kDKK)   293.1 312.8 363.9 157.0 318.8 357.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,100 5,134 5,780 7,950 8,824 10,467 0.0 0.0   EBITDA   1,314 1,251 1,485 2,820 3,080 3,964 0.0 0.0   EBIT   1,121 1,034 1,344 2,680 2,855 3,584 0.0 0.0   Pre-tax profit (PTP)   1,128.7 1,060.4 1,361.5 2,704.4 2,916.3 3,630.2 0.0 0.0   Net earnings   864.1 821.5 1,057.7 2,093.6 2,266.1 2,805.2 0.0 0.0   Pre-tax profit without non-rec. items   1,129 1,060 1,361 2,704 2,916 3,630 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   248 610 557 443 1,339 1,121 0.0 0.0   Shareholders equity total   2,083 1,905 2,063 2,656 2,822 3,428 27.6 27.6   Interest-bearing liabilities   0.0 88.4 363 0.0 260 0.0 0.0 0.0   Balance sheet total (assets)   2,871 2,825 3,616 3,947 5,210 5,756 27.6 27.6   Net Debt   -547 -428 -143 -90.0 -822 -91.8 -27.6 -27.6     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   5,100 5,134 5,780 7,950 8,824 10,467 0.0 0.0   Gross profit growth   3.9% 0.7% 12.6% 37.5% 11.0% 18.6% -100.0% 0.0%   Employees   6 6 7 8 9 10 0 0   Employee growth %   0.0% 0.0% 16.7% 14.3% 12.5% 11.1% -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)   2,871 2,825 3,616 3,947 5,210 5,756 28 28   Balance sheet change%   13.4% -1.6% 28.0% 9.1% 32.0% 10.5% -99.5% 0.0%   Added value   1,314.2 1,250.5 1,485.4 2,820.2 2,994.9 3,963.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -387 145 -194 -254 671 -598 -1,121 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   22.0% 20.1% 23.3% 33.7% 32.4% 34.2% 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 %   41.8% 37.4% 42.9% 72.2% 63.8% 66.7% 0.0% 0.0%   ROI %   58.5% 52.3% 62.5% 107.4% 101.8% 112.4% 0.0% 0.0%   ROE %   44.9% 41.2% 53.3% 88.7% 82.7% 89.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   72.6% 67.4% 57.0% 67.3% 54.2% 59.6% 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, %   -41.6% -34.2% -9.7% -3.2% -26.7% -2.3% 0.0% 0.0%   Gearing %   0.0% 4.6% 17.6% 0.0% 9.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 12.1% 8.7% 13.5% 3.8% 21.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   3.3 2.4 2.0 2.7 1.6 2.0 0.0 0.0   Current Ratio   3.3 2.4 2.0 2.7 1.6 2.0 0.0 0.0   Cash and cash equivalent   547.0 516.5 506.7 90.0 1,082.2 91.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,835.5 1,295.5 1,505.4 2,212.9 1,483.0 2,306.9 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   219 208 212 353 333 396 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   219 208 212 353 342 396 0 0   EBIT / employee   187 172 192 335 317 358 0 0   Net earnings / employee   144 137 151 262 252 281 0 0