Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DOMUS 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   0.9% 1.1% 2.8% 1.5% 1.4% 2.4% 8.7% 8.7%   Credit score (0-100)   90 85 59 76 78 63 28 28   Credit rating   A A BBB A A BBB BB BB   Credit limit (kDKK)   906.9 364.4 0.0 40.8 91.3 0.1 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   16,418 16,426 16,512 13,903 18,707 23,714 0.0 0.0   EBITDA   3,246 1,850 708 805 774 999 0.0 0.0   EBIT   3,105 1,702 611 703 656 843 0.0 0.0   Pre-tax profit (PTP)   3,062.0 1,696.6 593.5 673.5 625.8 825.6 0.0 0.0   Net earnings   2,388.4 1,317.7 459.4 522.1 485.9 643.0 0.0 0.0   Pre-tax profit without non-rec. items   3,062 1,697 593 674 626 826 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   155 254 254 184 236 208 0.0 0.0   Shareholders equity total   4,940 5,058 4,317 4,389 4,425 4,618 3,668 3,668   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   12,437 13,532 15,275 10,482 13,163 18,449 3,668 3,668   Net Debt   -6,694 -2,475 -4,386 -1,377 -4,337 -8,046 -3,668 -3,668     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   16,418 16,426 16,512 13,903 18,707 23,714 0.0 0.0   Gross profit growth   -2.1% 0.0% 0.5% -15.8% 34.6% 26.8% -100.0% 0.0%   Employees   21 20 23 19 22 24 0 0   Employee growth %   -4.5% -4.8% 15.0% -17.4% 15.8% 9.1% -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)   12,437 13,532 15,275 10,482 13,163 18,449 3,668 3,668   Balance sheet change%   3.0% 8.8% 12.9% -31.4% 25.6% 40.2% -80.1% 0.0%   Added value   3,246.2 1,850.0 708.2 805.1 757.3 998.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -224 -48 -97 -172 -66 -184 -208 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 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 (%)   18.9% 10.4% 3.7% 5.1% 3.5% 3.6% 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 %   25.3% 13.1% 4.2% 5.5% 5.5% 5.4% 0.0% 0.0%   ROI %   62.2% 31.5% 12.3% 15.3% 14.2% 18.2% 0.0% 0.0%   ROE %   55.0% 26.4% 9.8% 12.0% 11.0% 14.2% 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 %   39.7% 37.4% 28.3% 41.9% 33.8% 25.8% 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, %   -206.2% -133.8% -619.3% -171.1% -560.1% -805.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 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% 0.0% 0.0% 0.0% 0.0% 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   1.7 1.6 1.4 1.7 1.5 1.4 0.0 0.0   Current Ratio   1.7 1.6 1.4 1.7 1.5 1.3 0.0 0.0   Cash and cash equivalent   6,693.9 2,474.5 4,385.6 1,377.2 4,336.7 8,046.1 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   5,161.2 4,977.6 4,234.6 4,276.9 4,215.6 4,422.5 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   155 92 31 42 34 42 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   155 92 31 42 35 42 0 0   EBIT / employee   148 85 27 37 30 35 0 0   Net earnings / employee   114 66 20 27 22 27 0 0