Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SIGNATUR arkitekter 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% 1.5% 1.6%   Bankruptcy risk   4.2% 4.3% 5.9% 4.0% 5.4% 3.6% 14.6% 11.3%   Credit score (0-100)   50 49 39 48 41 51 15 22   Credit rating   BBB BBB BBB 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 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   2,275 1,805 1,348 1,973 663 855 0.0 0.0   EBITDA   57.3 69.2 242 79.4 160 240 0.0 0.0   EBIT   26.2 32.2 206 48.2 137 229 0.0 0.0   Pre-tax profit (PTP)   22.4 22.4 203.4 44.7 132.6 222.1 0.0 0.0   Net earnings   16.4 15.0 158.1 34.8 102.6 172.7 0.0 0.0   Pre-tax profit without non-rec. items   22.4 22.4 203 44.7 133 222 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   127 89.6 54.3 46.6 23.4 12.9 0.0 0.0   Shareholders equity total   513 468 463 498 600 723 573 573   Interest-bearing liabilities   0.0 0.0 0.0 94.4 75.6 33.5 0.0 0.0   Balance sheet total (assets)   1,077 880 1,143 1,206 1,011 1,374 573 573   Net Debt   -228 -153 -114 -233 64.9 -237 -573 -573     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   2,275 1,805 1,348 1,973 663 855 0.0 0.0   Gross profit growth   22.9% -20.7% -25.3% 46.3% -66.4% 28.9% -100.0% 0.0%   Employees   6 4 2 4 1 1 0 0   Employee growth %   0.0% -33.3% -50.0% 100.0% -75.0% 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)   1,077 880 1,143 1,206 1,011 1,374 573 573   Balance sheet change%   3.0% -18.2% 29.8% 5.5% -16.2% 35.9% -58.3% 0.0%   Added value   57.3 69.2 241.8 79.4 167.7 239.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   12 -74 -71 -39 -46 -21 -13 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 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 (%)   1.2% 1.8% 15.3% 2.4% 20.6% 26.8% 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 %   2.5% 3.3% 20.4% 4.1% 12.3% 19.3% 0.0% 0.0%   ROI %   4.9% 6.5% 44.1% 9.1% 21.5% 32.1% 0.0% 0.0%   ROE %   3.2% 3.1% 34.0% 7.3% 18.7% 26.1% 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 %   47.3% 52.9% 40.5% 41.3% 59.4% 52.6% 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, %   -398.3% -221.6% -47.3% -293.8% 40.6% -98.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 19.0% 12.6% 4.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.7% 0.0% 0.0% 7.4% 4.7% 14.6% 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 1.9 1.6 1.6 2.3 2.0 0.0 0.0   Current Ratio   1.7 1.9 1.6 1.6 2.3 2.0 0.0 0.0   Cash and cash equivalent   228.3 153.3 114.4 327.6 10.7 270.2 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   363.9 348.1 374.5 416.5 542.3 675.5 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 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   10 17 121 20 168 240 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   10 17 121 20 160 240 0 0   EBIT / employee   4 8 103 12 137 229 0 0   Net earnings / employee   3 4 79 9 103 173 0 0