Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ARKITEKTFIRMAET KAMP 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   1.5% 1.7% 1.3% 1.3% 1.0% 1.2% 10.1% 9.9%   Credit score (0-100)   77 75 79 79 86 81 24 25   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   6.4 3.0 36.5 53.7 187.3 86.4 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   1,667 1,373 2,153 1,813 2,897 2,499 0.0 0.0   EBITDA   176 82.2 543 745 1,125 764 0.0 0.0   EBIT   172 69.0 523 726 1,110 749 0.0 0.0   Pre-tax profit (PTP)   147.5 56.9 507.2 662.8 1,061.4 758.6 0.0 0.0   Net earnings   114.4 43.4 395.4 516.3 827.6 591.6 0.0 0.0   Pre-tax profit without non-rec. items   148 56.9 507 663 1,061 759 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   12.8 74.7 55.3 35.9 21.2 6.2 0.0 0.0   Shareholders equity total   1,168 1,211 1,607 1,623 1,950 1,792 1,117 1,117   Interest-bearing liabilities   555 555 745 1,398 2.9 136 0.0 0.0   Balance sheet total (assets)   2,289 2,340 3,168 3,853 3,155 2,842 1,117 1,117   Net Debt   -824 -963 -1,499 -1,258 -1,404 -1,899 -1,117 -1,117     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   1,667 1,373 2,153 1,813 2,897 2,499 0.0 0.0   Gross profit growth   -8.9% -17.6% 56.8% -15.8% 59.8% -13.7% -100.0% 0.0%   Employees   3 3 3 2 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% -33.3% 0.0% 50.0% -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)   2,289 2,340 3,168 3,853 3,155 2,842 1,117 1,117   Balance sheet change%   -29.7% 2.2% 35.4% 21.6% -18.1% -9.9% -60.7% 0.0%   Added value   176.2 82.2 542.7 745.3 1,129.9 763.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9 49 -39 -39 -29 -30 -6 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 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 (%)   10.3% 5.0% 24.3% 40.0% 38.3% 30.0% 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 %   6.2% 3.0% 19.0% 20.7% 31.7% 25.3% 0.0% 0.0%   ROI %   8.2% 3.9% 25.1% 27.2% 45.1% 37.8% 0.0% 0.0%   ROE %   10.3% 3.6% 28.1% 32.0% 46.3% 31.6% 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 %   51.0% 51.8% 50.7% 42.1% 61.8% 63.1% 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, %   -467.8% -1,172.0% -276.1% -168.7% -124.8% -248.6% 0.0% 0.0%   Gearing %   47.6% 45.8% 46.4% 86.1% 0.1% 7.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.2% 2.5% 5.9% 7.0% 0.9% 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   4.1 4.1 3.5 4.9 2.7 3.0 0.0 0.0   Current Ratio   4.1 4.1 3.5 4.9 2.7 3.0 0.0 0.0   Cash and cash equivalent   1,379.8 1,517.9 2,243.5 2,655.7 1,406.6 2,034.7 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   1,711.2 1,706.5 2,223.8 3,031.1 1,949.6 1,891.8 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   59 27 181 373 565 255 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   59 27 181 373 563 255 0 0   EBIT / employee   57 23 174 363 555 250 0 0   Net earnings / employee   38 14 132 258 414 197 0 0