Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ARKITEKTERNE BJØRK & MAIGÅRD 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   1.8% 1.7% 2.5% 2.4% 1.8% 2.2% 9.0% 9.0%   Credit score (0-100)   73 73 60 63 71 66 27 27   Credit rating   A A BBB BBB A BBB BB BB   Credit limit (kDKK)   4.0 6.2 0.0 0.1 4.5 0.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   14,497 13,503 15,534 16,289 14,031 14,218 0.0 0.0   EBITDA   3,602 2,099 3,888 2,863 1,412 2,015 0.0 0.0   EBIT   3,555 2,044 3,818 2,776 1,328 1,960 0.0 0.0   Pre-tax profit (PTP)   3,322.7 1,921.7 3,779.6 2,783.6 1,277.9 1,999.4 0.0 0.0   Net earnings   2,535.7 1,482.8 2,941.2 2,159.9 986.9 1,557.3 0.0 0.0   Pre-tax profit without non-rec. items   3,323 1,922 3,780 2,784 1,278 1,999 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   72.8 140 100 176 91.8 36.8 0.0 0.0   Shareholders equity total   4,549 3,532 4,973 4,333 3,220 3,777 1,877 1,877   Interest-bearing liabilities   1,559 1,264 0.0 0.0 274 23.1 0.0 0.0   Balance sheet total (assets)   14,643 14,726 17,500 14,937 12,050 13,012 1,877 1,877   Net Debt   1,006 1,262 -55.9 -1,534 272 -2,178 -1,877 -1,877     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   14,497 13,503 15,534 16,289 14,031 14,218 0.0 0.0   Gross profit growth   18.1% -6.9% 15.0% 4.9% -13.9% 1.3% -100.0% 0.0%   Employees   18 22 21 23 21 18 0 0   Employee growth %   0.0% 22.2% -4.5% 9.5% -8.7% -14.3% -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)   14,643 14,726 17,500 14,937 12,050 13,012 1,877 1,877   Balance sheet change%   11.3% 0.6% 18.8% -14.6% -19.3% 8.0% -85.6% 0.0%   Added value   3,601.9 2,098.7 3,888.1 2,863.4 1,415.2 2,015.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -76 13 -110 -12 -168 -110 -37 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   24.5% 15.1% 24.6% 17.0% 9.5% 13.8% 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 %   24.4% 13.9% 23.7% 17.3% 9.9% 16.1% 0.0% 0.0%   ROI %   36.9% 21.9% 40.2% 30.0% 15.9% 25.8% 0.0% 0.0%   ROE %   62.9% 36.7% 69.2% 46.4% 26.1% 44.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   31.4% 24.1% 29.0% 29.6% 27.3% 30.5% 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, %   27.9% 60.1% -1.4% -53.6% 19.2% -108.1% 0.0% 0.0%   Gearing %   34.3% 35.8% 0.0% 0.0% 8.5% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 8.8% 6.0% 0.0% 45.0% 12.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.3 2.1 2.4 2.9 3.0 2.6 0.0 0.0   Current Ratio   2.2 2.1 2.3 2.8 2.8 2.3 0.0 0.0   Cash and cash equivalent   552.7 2.2 55.9 1,533.8 1.9 2,201.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   7,990.8 7,634.4 9,848.1 9,397.0 7,525.9 7,153.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   200 95 185 124 67 112 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   200 95 185 124 67 112 0 0   EBIT / employee   197 93 182 121 63 109 0 0   Net earnings / employee   141 67 140 94 47 87 0 0