Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ax Jensen & Goehring Architects 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6%   Bankruptcy risk   8.3% 8.6% 10.3% 8.1% 18.5% 7.1% 20.7% 16.2%   Credit score (0-100)   32 31 25 31 7 33 4 10   Credit rating   BB BB BB BB B BBB B 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   759 363 693 1,274 748 1,049 0.0 0.0   EBITDA   22.4 -39.2 -7.7 58.2 -192 245 0.0 0.0   EBIT   22.4 -39.2 -7.7 58.2 -192 245 0.0 0.0   Pre-tax profit (PTP)   19.6 -44.5 -8.4 53.8 -200.2 232.6 0.0 0.0   Net earnings   15.2 -44.6 -8.4 52.5 -197.5 223.0 0.0 0.0   Pre-tax profit without non-rec. items   19.6 -44.5 -8.4 53.8 -200 233 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   75.2 30.6 22.2 74.7 -123 100 40.2 40.2   Interest-bearing liabilities   0.0 0.0 0.0 11.1 11.1 164 0.0 0.0   Balance sheet total (assets)   214 108 219 516 468 744 40.2 40.2   Net Debt   -153 -34.3 -146 -221 -391 -395 -40.2 -40.2     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   759 363 693 1,274 748 1,049 0.0 0.0   Gross profit growth   0.0% -52.2% 90.9% 83.7% -41.3% 40.3% -100.0% 0.0%   Employees   0 0 0 3 3 3 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)   214 108 219 516 468 744 40 40   Balance sheet change%   0.0% -49.7% 103.1% 135.5% -9.2% 59.1% -94.6% 0.0%   Added value   22.4 -39.2 -7.7 58.2 -191.7 245.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 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   1.0 -1.0 -2.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   3.0% -10.8% -1.1% 4.6% -25.6% 23.4% 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 %   10.5% -24.4% -2.2% 15.9% -34.7% 37.0% 0.0% 0.0%   ROI %   29.8% -74.0% -13.7% 107.8% -395.8% 179.2% 0.0% 0.0%   ROE %   20.3% -84.3% -31.9% 108.3% -72.8% 78.5% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   35.2% 28.4% 10.1% 14.5% -20.8% 13.5% 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, %   -681.3% 87.5% 1,888.0% -379.1% 204.1% -160.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 14.8% -9.0% 163.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 79.7% 76.7% 16.3% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.3 1.0 1.0 1.1 0.7 1.1 0.0 0.0   Current Ratio   1.3 1.0 1.0 1.1 0.7 1.1 0.0 0.0   Cash and cash equivalent   152.7 34.3 146.1 231.7 402.3 558.8 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   43.4 -1.2 -9.6 42.9 -154.6 68.4 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 19 -64 82 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 19 -64 82 0 0   EBIT / employee   0 0 0 19 -64 82 0 0   Net earnings / employee   0 0 0 18 -66 74 0 0