Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LANTZ Arkitekter ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   8.5% 9.2% 9.1% 8.9% 10.1% 11.3% 15.9% 15.6%   Credit score (0-100)   30 27 26 27 23 21 12 12   Credit rating   BB BB BB BB BB BB 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   1,080 0 0 0 0 0 0 0   Gross profit   925 585 796 1,197 850 709 0.0 0.0   EBITDA   308 -107 120 340 48.9 7.7 0.0 0.0   EBIT   308 -107 120 340 48.9 7.7 0.0 0.0   Pre-tax profit (PTP)   307.2 -108.4 118.6 339.7 53.3 -1.9 0.0 0.0   Net earnings   238.4 -108.4 110.3 263.5 40.4 -2.6 0.0 0.0   Pre-tax profit without non-rec. items   307 -108 119 340 53.3 -1.9 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   200 91.3 202 365 155 153 72.8 72.8   Interest-bearing liabilities   5.8 6.6 7.1 8.2 196 205 0.0 0.0   Balance sheet total (assets)   395 249 351 661 566 580 72.8 72.8   Net Debt   -58.2 -53.0 -178 -102 175 172 -72.8 -72.8     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   1,080 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   925 585 796 1,197 850 709 0.0 0.0   Gross profit growth   720.9% -36.8% 36.2% 50.2% -28.9% -16.6% -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)   395 249 351 661 566 580 73 73   Balance sheet change%   326.7% -37.0% 41.3% 88.0% -14.3% 2.5% -87.5% 0.0%   Added value   307.6 -106.7 119.8 339.9 48.9 7.7 0.0 0.0   Added value %   28.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 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 %   28.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   28.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   33.3% -18.2% 15.0% 28.4% 5.7% 1.1% 0.0% 0.0%   Net Earnings %   22.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   22.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   28.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   116.9% -33.1% 40.0% 67.4% 8.8% 1.3% 0.0% 0.0%   ROI %   220.3% -70.3% 78.2% 117.1% 14.9% 2.2% 0.0% 0.0%   ROE %   163.2% -74.5% 75.3% 93.0% 15.5% -1.7% 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 %   50.5% 36.7% 57.4% 55.3% 27.5% 26.3% 100.0% 100.0%   Relative indebtedness %   18.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   12.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -18.9% 49.7% -148.6% -29.9% 358.6% 2,246.2% 0.0% 0.0%   Gearing %   2.9% 7.3% 3.5% 2.3% 126.0% 133.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 27.3% 19.4% 16.3% 0.6% 4.8% 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   2.0 1.6 2.3 2.2 1.4 1.4 0.0 0.0   Current Ratio   2.0 1.6 2.3 2.2 1.4 1.4 0.0 0.0   Cash and cash equivalent   63.9 59.6 185.1 109.9 20.6 32.4 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)   46.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   58.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   36.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   199.7 91.3 201.6 365.1 155.4 152.8 0.0 0.0   Net working capital %   18.5% 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   1,080 0 0 0 0 0 0 0   Added value / employee   308 -107 120 340 49 8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   308 -107 120 340 49 8 0 0   EBIT / employee   308 -107 120 340 49 8 0 0   Net earnings / employee   238 -108 110 263 40 -3 0 0