Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KONGSTED ARKITEKTER MAA 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   6.0% 8.0% 12.6% 5.6% 9.1% 4.0% 15.6% 15.3%   Credit score (0-100)   40 32 18 39 26 49 12 13   Credit rating   BBB BB BB BBB BB 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 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   1,195 912 530 593 283 242 0.0 0.0   EBITDA   -363 559 103 136 68.8 187 0.0 0.0   EBIT   -507 415 -39.9 110 57.8 187 0.0 0.0   Pre-tax profit (PTP)   -507.0 408.0 -40.1 108.9 55.4 186.4 0.0 0.0   Net earnings   -507.0 549.0 -40.1 108.9 55.4 156.7 0.0 0.0   Pre-tax profit without non-rec. items   -507 408 -40.1 109 55.4 186 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   88.0 62.0 36.3 11.0 0.0 0.0 0.0 0.0   Shareholders equity total   315 50.0 9.8 119 174 331 159 159   Interest-bearing liabilities   4.0 9.0 3.9 14.2 6.1 21.7 0.0 0.0   Balance sheet total (assets)   928 345 241 583 268 484 159 159   Net Debt   -352 -22.0 -131 -396 -224 -370 -159 -159     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   1,195 912 530 593 283 242 0.0 0.0   Gross profit growth   -38.5% -23.7% -41.9% 11.9% -52.3% -14.4% -100.0% 0.0%   Employees   0 0 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)   928 345 241 583 268 484 159 159   Balance sheet change%   -37.7% -62.8% -30.1% 141.6% -54.1% 80.8% -67.2% 0.0%   Added value   -363.0 559.0 103.2 135.6 83.1 186.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -231 -288 -287 -51 -22 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 1.0 -1.0 1.0 2.0 3.0 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 (%)   -42.4% 45.5% -7.5% 18.6% 20.4% 77.2% 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 %   -41.9% 65.2% -13.6% 26.8% 13.6% 49.8% 0.0% 0.0%   ROI %   -60.9% 129.7% -109.9% 150.7% 36.9% 70.2% 0.0% 0.0%   ROE %   -89.2% 300.8% -134.1% 169.5% 37.8% 62.1% 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 %   34.9% 30.3% 5.3% 33.3% 65.1% 68.4% 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, %   97.0% -3.9% -127.1% -292.3% -326.0% -198.0% 0.0% 0.0%   Gearing %   1.3% 18.0% 39.5% 11.9% 3.5% 6.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 107.7% 2.6% 16.5% 24.0% 3.9% 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 1.1 1.0 2.2 2.5 2.9 0.0 0.0   Current Ratio   1.6 0.4 0.7 1.2 2.5 2.9 0.0 0.0   Cash and cash equivalent   356.0 31.0 135.1 410.6 230.5 391.7 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   210.0 -171.0 -67.8 66.4 132.8 289.4 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   0 0 103 136 83 187 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 103 136 69 187 0 0   EBIT / employee   0 0 -40 110 58 187 0 0   Net earnings / employee   0 0 -40 109 55 157 0 0