Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Arkitekt Jacob Jensen 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 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   17.8% 15.3% 7.8% 5.5% 5.0% 6.1% 11.4% 11.2%   Credit score (0-100)   9 14 31 40 43 37 21 22   Credit rating   B BB BB BBB BBB BBB 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)  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   53.6 478 155 402 260 56.0 0.0 0.0   EBITDA   53.6 478 155 402 225 56.0 0.0 0.0   EBIT   53.6 478 155 402 225 56.0 0.0 0.0   Pre-tax profit (PTP)   50.9 476.5 182.0 171.9 245.8 134.0 0.0 0.0   Net earnings   56.2 476.5 182.0 171.9 245.8 134.0 0.0 0.0   Pre-tax profit without non-rec. items   50.9 477 182 172 246 134 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -215 262 444 615 861 1,074 574 574   Interest-bearing liabilities   67.6 0.0 25.1 2.4 15.0 0.0 0.0 0.0   Balance sheet total (assets)   2.6 500 625 809 998 1,118 574 574   Net Debt   65.4 -1.8 -140 -6.4 -74.9 -70.5 -574 -574     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   53.6 478 155 402 260 56.0 0.0 0.0   Gross profit growth   0.0% 791.4% -67.5% 158.7% -35.3% -78.5% -100.0% 0.0%   Employees   1 0 0 1 1 1 0 0   Employee growth %   0.0% -100.0% 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)   3 500 625 809 998 1,118 574 574   Balance sheet change%   1.0% 18,976.6% 24.8% 29.6% 23.3% 12.1% -48.7% 0.0%   Added value   53.6 477.9 155.4 401.9 225.0 56.0 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 0 0 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   1.0 2.0 3.0 4.0 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 (%)   100.0% 100.0% 100.0% 100.0% 86.5% 100.0% 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 %   21.8% 133.1% 32.5% 63.4% 32.7% 13.0% 0.0% 0.0%   ROI %   80.1% 290.5% 50.1% 83.6% 39.5% 14.1% 0.0% 0.0%   ROE %   2,154.9% 360.8% 51.6% 32.5% 33.3% 13.8% 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 %   -98.8% 52.3% 71.0% 76.1% 86.3% 96.0% 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, %   121.9% -0.4% -90.4% -1.6% -33.3% -126.0% 0.0% 0.0%   Gearing %   -31.4% 0.0% 5.7% 0.4% 1.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 4.1% 5.9% 2,057.2% 568.0% 52.3% 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   0.0 2.1 3.5 4.1 6.9 24.3 0.0 0.0   Current Ratio   0.0 2.1 3.5 4.1 6.9 24.3 0.0 0.0   Cash and cash equivalent   2.2 1.8 165.4 8.8 89.8 70.5 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   -215.0 261.5 443.5 597.5 809.1 1,031.8 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   54 0 0 402 225 56 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   54 0 0 402 225 56 0 0   EBIT / employee   54 0 0 402 225 56 0 0   Net earnings / employee   56 0 0 172 246 134 0 0