Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ARKITEKTFIRMAET GUNNER KRISTENSEN 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1.9% 1.7% 2.0% 4.3% 3.0% 10.1% 15.7% 15.4%   Credit score (0-100)   72 75 69 46 57 23 12 13   Credit rating   A A A BBB BBB BB BB BB   Credit limit (kDKK)   0.4 3.3 0.4 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   801 1,565 987 2,008 1,202 99.7 0.0 0.0   EBITDA   360 888 380 1,258 434 -755 0.0 0.0   EBIT   297 842 344 1,245 434 -755 0.0 0.0   Pre-tax profit (PTP)   286.0 828.8 353.4 1,259.8 436.2 -719.8 0.0 0.0   Net earnings   219.2 643.3 273.0 979.2 174.3 -719.8 0.0 0.0   Pre-tax profit without non-rec. items   286 829 353 1,260 436 -720 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   332 50.2 13.6 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   816 1,460 1,522 2,081 1,255 235 110 110   Interest-bearing liabilities   263 0.0 5.0 12.5 25.1 9.2 0.0 0.0   Balance sheet total (assets)   1,350 1,889 2,080 2,729 1,892 696 110 110   Net Debt   -71.3 -1,269 -1,000 -1,747 -943 -216 -110 -110     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   801 1,565 987 2,008 1,202 99.7 0.0 0.0   Gross profit growth   31.8% 95.3% -36.9% 103.4% -40.1% -91.7% -100.0% 0.0%   Employees   1 1 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)   1,350 1,889 2,080 2,729 1,892 696 110 110   Balance sheet change%   16.8% 39.9% 10.1% 31.2% -30.7% -63.2% -84.2% 0.0%   Added value   360.1 888.3 380.5 1,258.2 447.8 -754.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   127 -329 -73 -27 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   3.0 4.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   37.1% 53.8% 34.8% 62.0% 36.1% -756.8% 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 %   23.9% 52.3% 18.3% 52.8% 19.3% -55.4% 0.0% 0.0%   ROI %   29.9% 66.8% 24.3% 70.1% 26.5% -94.0% 0.0% 0.0%   ROE %   26.4% 56.5% 18.3% 54.4% 10.4% -96.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   60.5% 77.3% 73.2% 76.3% 66.3% 33.8% 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, %   -19.8% -142.9% -262.8% -138.9% -217.3% 28.7% 0.0% 0.0%   Gearing %   32.2% 0.0% 0.3% 0.6% 2.0% 3.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 14.1% 371.0% 105.3% 56.7% 17.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   3.1 8.3 4.4 7.5 3.5 1.5 0.0 0.0   Current Ratio   3.1 8.3 4.4 7.5 3.5 1.5 0.0 0.0   Cash and cash equivalent   334.5 1,269.1 1,004.9 1,759.5 968.5 225.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   688.9 1,618.5 1,595.6 2,363.7 1,355.1 235.2 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   360 888 380 1,258 448 -755 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   360 888 380 1,258 434 -755 0 0   EBIT / employee   297 842 344 1,245 434 -755 0 0   Net earnings / employee   219 643 273 979 174 -720 0 0