Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ARKITEKTFIRMAET GIVE HUSET 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 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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   1.3% 0.8% 1.2% 3.4% 3.9% 5.8% 10.5% 10.5%   Credit score (0-100)   81 91 82 52 50 39 23 23   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   19.7 201.4 71.1 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)  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   2,341 2,942 3,130 2,222 1,772 2,021 0.0 0.0   EBITDA   520 949 633 -104 60.7 386 0.0 0.0   EBIT   308 738 425 -205 60.7 386 0.0 0.0   Pre-tax profit (PTP)   237.9 679.9 397.3 -242.9 -17.1 318.4 0.0 0.0   Net earnings   184.3 529.3 308.6 -195.8 -17.7 247.0 0.0 0.0   Pre-tax profit without non-rec. items   238 680 397 -243 -17.1 318 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   20.5 9.3 1.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,239 1,618 1,777 1,431 1,413 1,660 660 660   Interest-bearing liabilities   1,089 545 434 906 920 220 0.0 0.0   Balance sheet total (assets)   2,972 3,669 3,920 3,393 2,732 2,395 660 660   Net Debt   1,089 503 370 906 920 -702 -660 -660     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   2,341 2,942 3,130 2,222 1,772 2,021 0.0 0.0   Gross profit growth   7.0% 25.7% 6.4% -29.0% -20.3% 14.1% -100.0% 0.0%   Employees   4 5 5 5 4 3 0 0   Employee growth %   0.0% 25.0% 0.0% 0.0% -20.0% -25.0% -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)   2,972 3,669 3,920 3,393 2,732 2,395 660 660   Balance sheet change%   -0.7% 23.4% 6.9% -13.5% -19.5% -12.3% -72.4% 0.0%   Added value   520.2 948.7 633.3 -104.0 161.7 386.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -399 -422 -416 -202 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   3.0 4.0 5.0 -1.0 1.0 2.0 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 (%)   13.2% 25.1% 13.6% -9.2% 3.4% 19.1% 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 %   10.4% 22.3% 11.3% -5.6% 2.1% 15.2% 0.0% 0.0%   ROI %   12.7% 31.8% 19.3% -8.9% 2.7% 18.4% 0.0% 0.0%   ROE %   15.1% 37.1% 18.2% -12.2% -1.2% 16.1% 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 %   41.7% 44.1% 45.3% 42.2% 51.7% 69.3% 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, %   209.3% 53.0% 58.5% -871.3% 1,515.4% -181.7% 0.0% 0.0%   Gearing %   87.9% 33.7% 24.4% 63.3% 65.1% 13.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.6% 7.3% 6.7% 6.0% 8.8% 12.3% 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   2.2 2.2 2.3 2.0 2.6 3.6 0.0 0.0   Current Ratio   2.2 2.2 2.3 2.0 2.6 3.6 0.0 0.0   Cash and cash equivalent   0.0 41.7 63.6 0.0 0.0 922.0 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   1,361.2 1,807.3 2,140.0 1,700.3 1,666.1 1,721.8 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   130 190 127 -21 40 129 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   130 190 127 -21 15 129 0 0   EBIT / employee   77 148 85 -41 15 129 0 0   Net earnings / employee   46 106 62 -39 -4 82 0 0