Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A-J Rådgivende Ingeniører Aps 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 N/A 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   0.0% 6.3% 2.3% 1.7% 1.5% 2.1% 14.6% 14.3%   Credit score (0-100)   0 39 64 71 75 65 15 15   Credit rating   N/A BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 4.2 6.9 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 N/A 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   0.0 862 2,462 4,549 2,968 2,908 0.0 0.0   EBITDA   0.0 289 806 2,332 695 239 0.0 0.0   EBIT   0.0 289 804 2,328 689 232 0.0 0.0   Pre-tax profit (PTP)   0.0 287.2 799.9 2,317.1 611.6 281.0 0.0 0.0   Net earnings   0.0 223.9 668.5 1,800.8 476.7 219.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 287 800 2,317 612 281 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 15.4 12.0 6.4 0.0 0.0 0.0   Shareholders equity total   0.0 264 782 2,183 1,060 880 290 290   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 749 1,554 3,558 1,786 1,338 290 290   Net Debt   0.0 -420 -1,215 -2,544 -1,390 -896 -290 -290     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 862 2,462 4,549 2,968 2,908 0.0 0.0   Gross profit growth   0.0% 0.0% 185.5% 84.8% -34.8% -2.0% -100.0% 0.0%   Employees   0 1 3 4 4 4 0 0   Employee growth %   0.0% 0.0% 200.0% 33.3% 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)   0 749 1,554 3,558 1,786 1,338 290 290   Balance sheet change%   0.0% 0.0% 107.5% 129.0% -49.8% -25.1% -78.3% 0.0%   Added value   0.0 289.2 806.5 2,331.6 692.7 238.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 13 -7 -11 -13 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 33.5% 32.7% 51.2% 23.2% 8.0% 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 %   0.0% 38.6% 69.8% 92.2% 25.8% 18.0% 0.0% 0.0%   ROI %   0.0% 101.0% 147.4% 157.3% 42.2% 28.5% 0.0% 0.0%   ROE %   0.0% 84.8% 127.8% 121.4% 29.4% 22.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 35.2% 50.3% 61.4% 59.4% 65.8% 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, %   0.0% -145.2% -150.6% -109.1% -200.1% -375.3% 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 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.6 2.0 2.6 2.5 3.0 0.0 0.0   Current Ratio   0.0 1.6 2.0 2.6 2.5 3.0 0.0 0.0   Cash and cash equivalent   0.0 420.0 1,214.7 2,543.7 1,390.2 896.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 286.2 761.8 1,623.9 582.1 362.7 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 N/A 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   0 289 269 583 173 60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 289 269 583 174 60 0 0   EBIT / employee   0 289 268 582 172 58 0 0   Net earnings / employee   0 224 223 450 119 55 0 0