Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ARKITEKTERNE BLAAVAND & HANSSON 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   0.9% 1.0% 1.2% 1.2% 1.1% 1.0% 11.5% 11.3%   Credit score (0-100)   90 89 82 82 84 86 21 22   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   498.8 530.6 235.9 229.1 330.6 504.9 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   6,985 8,004 9,507 9,813 10,223 8,935 0.0 0.0   EBITDA   3,365 3,664 4,196 4,500 4,481 3,761 0.0 0.0   EBIT   3,344 3,640 4,164 4,471 4,458 3,745 0.0 0.0   Pre-tax profit (PTP)   3,329.1 3,597.6 4,230.7 4,396.4 4,478.5 3,786.1 0.0 0.0   Net earnings   2,586.0 2,792.4 3,292.9 3,415.8 3,485.0 2,944.8 0.0 0.0   Pre-tax profit without non-rec. items   3,329 3,598 4,231 4,396 4,478 3,786 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   74.4 90.9 74.1 45.0 22.0 40.2 0.0 0.0   Shareholders equity total   3,529 3,922 4,415 4,031 4,216 3,860 460 460   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,814 9,671 11,121 11,405 11,713 10,635 460 460   Net Debt   -2,290 -3,238 -1,343 -796 -1,952 -2,385 -460 -460     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   6,985 8,004 9,507 9,813 10,223 8,935 0.0 0.0   Gross profit growth   21.5% 14.6% 18.8% 3.2% 4.2% -12.6% -100.0% 0.0%   Employees   6 7 8 8 8 8 0 0   Employee growth %   0.0% 16.7% 14.3% 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)   7,814 9,671 11,121 11,405 11,713 10,635 460 460   Balance sheet change%   10.3% 23.8% 15.0% 2.6% 2.7% -9.2% -95.7% 0.0%   Added value   3,364.8 3,664.2 4,196.1 4,500.0 4,487.1 3,761.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -24 -7 -49 -58 -46 2 -40 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 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 (%)   47.9% 45.5% 43.8% 45.6% 43.6% 41.9% 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 %   44.9% 41.7% 41.0% 39.9% 38.9% 34.1% 0.0% 0.0%   ROI %   75.9% 72.7% 72.7% 73.2% 73.3% 63.1% 0.0% 0.0%   ROE %   82.5% 74.9% 79.0% 80.9% 84.5% 72.9% 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 %   45.2% 40.6% 39.7% 35.3% 36.0% 36.3% 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, %   -68.1% -88.4% -32.0% -17.7% -43.6% -63.4% 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 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   2.5 2.2 2.3 2.1 2.2 2.1 0.0 0.0   Current Ratio   2.5 2.2 2.3 2.1 2.2 2.1 0.0 0.0   Cash and cash equivalent   2,290.3 3,237.9 1,343.0 795.5 1,952.3 2,384.6 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   4,618.4 4,716.6 5,772.9 5,302.4 5,806.5 5,646.5 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 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   561 523 525 563 561 470 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   561 523 525 563 560 470 0 0   EBIT / employee   557 520 520 559 557 468 0 0   Net earnings / employee   431 399 412 427 436 368 0 0