Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VMB Arkitekter A/S 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   1.1% 0.8% 0.9% 1.1% 0.9% 1.0% 10.0% 9.8%   Credit score (0-100)   85 93 88 84 88 84 24 25   Credit rating   A AA A A A A BB BB   Credit limit (kDKK)   106.9 390.8 625.3 352.8 451.2 252.6 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   5,519 7,407 9,132 8,409 7,217 6,206 0.0 0.0   EBITDA   578 1,045 2,538 1,299 968 775 0.0 0.0   EBIT   509 949 2,409 1,228 876 667 0.0 0.0   Pre-tax profit (PTP)   463.9 904.2 2,345.6 1,154.6 852.2 666.9 0.0 0.0   Net earnings   361.2 704.0 1,826.8 908.9 664.2 516.9 0.0 0.0   Pre-tax profit without non-rec. items   464 904 2,346 1,155 852 667 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   3,836 3,839 3,970 221 334 226 0.0 0.0   Shareholders equity total   1,605 2,201 3,828 4,337 2,701 2,218 1,218 1,218   Interest-bearing liabilities   2,342 2,303 2,264 0.0 52.1 100 0.0 0.0   Balance sheet total (assets)   6,333 6,974 10,390 7,724 6,151 5,612 1,218 1,218   Net Debt   1,861 1,262 -2,711 -2,691 -3,908 -2,653 -1,218 -1,218     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   5,519 7,407 9,132 8,409 7,217 6,206 0.0 0.0   Gross profit growth   3.2% 34.2% 23.3% -7.9% -14.2% -14.0% -100.0% 0.0%   Employees   11 12 12 13 11 8 0 0   Employee growth %   37.5% 9.1% 0.0% 8.3% -15.4% -27.3% -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)   6,333 6,974 10,390 7,724 6,151 5,612 1,218 1,218   Balance sheet change%   4.0% 10.1% 49.0% -25.7% -20.4% -8.8% -78.3% 0.0%   Added value   577.5 1,044.5 2,538.2 1,299.2 947.6 775.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -40 -92 1 -3,820 22 -217 -226 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 (%)   9.2% 12.8% 26.4% 14.6% 12.1% 10.7% 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 %   8.2% 14.3% 27.7% 13.6% 12.6% 11.3% 0.0% 0.0%   ROI %   11.3% 18.8% 37.2% 18.1% 16.5% 14.9% 0.0% 0.0%   ROE %   24.4% 37.0% 60.6% 22.3% 18.9% 21.0% 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 %   25.3% 31.6% 36.8% 56.1% 43.9% 39.5% 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, %   322.2% 120.8% -106.8% -207.1% -403.7% -342.2% 0.0% 0.0%   Gearing %   145.9% 104.6% 59.1% 0.0% 1.9% 4.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 1.9% 2.8% 6.5% 92.7% 0.7% 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   1.5 2.0 2.2 4.4 3.7 4.0 0.0 0.0   Current Ratio   1.5 2.0 2.2 4.4 3.7 4.0 0.0 0.0   Cash and cash equivalent   480.9 1,041.5 4,974.8 2,691.1 3,959.8 2,753.0 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   793.1 1,546.7 3,561.4 5,800.9 4,239.7 4,032.7 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 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   53 87 212 100 86 97 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   53 87 212 100 88 97 0 0   EBIT / employee   46 79 201 94 80 83 0 0   Net earnings / employee   33 59 152 70 60 65 0 0