Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Stald Magic Horses ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.1% 1.1%   Bankruptcy risk   15.1% 7.2% 13.0% 13.9% 15.9% 15.8% 12.3% 12.3%   Credit score (0-100)   14 35 17 15 11 11 19 19   Credit rating   BB BBB BB BB BB BB BB 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)  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   901 60 0 0 0 0 0 0   Gross profit   290 28.0 227 753 27.6 -523 0.0 0.0   EBITDA   290 28.0 227 753 27.6 -523 0.0 0.0   EBIT   290 28.0 227 753 27.6 -523 0.0 0.0   Pre-tax profit (PTP)   55.7 26.9 227.1 940.5 4.6 -524.6 0.0 0.0   Net earnings   41.3 23.9 177.2 733.6 -0.7 -409.7 0.0 0.0   Pre-tax profit without non-rec. items   55.7 26.9 227 941 4.6 -525 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   81.1 105 282 1,016 1,015 605 555 555   Interest-bearing liabilities   179 7.7 0.5 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,032 308 670 1,358 1,337 1,242 555 555   Net Debt   115 7.5 -1.4 -540 -40.7 -47.7 -555 -555     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   901 60 0 0 0 0 0 0   Net sales growth   0.0% -93.3% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   290 28.0 227 753 27.6 -523 0.0 0.0   Gross profit growth   0.0% -90.3% 711.9% 231.7% -96.3% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,032 308 670 1,358 1,337 1,242 555 555   Balance sheet change%   50.4% -70.1% 117.2% 102.7% -1.5% -7.1% -55.3% 0.0%   Added value   289.6 28.0 227.0 753.0 27.6 -523.1 0.0 0.0   Added value %   32.1% 46.3% 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 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 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 %   32.1% 46.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   32.1% 46.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   4.6% 39.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   4.6% 39.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   6.2% 44.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   33.7% 4.2% 46.5% 94.3% 2.1% -40.2% 0.0% 0.0%   ROI %   188.4% 11.0% 85.1% 147.2% 2.7% -64.0% 0.0% 0.0%   ROE %   68.2% 25.7% 91.6% 113.1% -0.1% -50.6% 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 %   7.9% 34.1% 42.1% 74.8% 75.9% 48.7% 100.0% 100.0%   Relative indebtedness %   105.5% 336.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   98.5% 336.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   39.7% 27.0% -0.6% -71.7% -147.2% 9.1% 0.0% 0.0%   Gearing %   220.4% 7.3% 0.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   250.9% 1.5% 12.9% 6,302.9% 221,847.6% 57,390.5% 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   0.1 0.2 1.2 3.8 2.6 1.3 0.0 0.0   Current Ratio   1.4 5.7 1.7 4.0 4.2 1.9 0.0 0.0   Cash and cash equivalent   63.7 0.2 1.8 539.5 40.7 47.7 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 62.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   102.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   114.5% 510.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   271.4 254.5 281.9 1,015.5 1,014.8 605.1 0.0 0.0   Net working capital %   30.1% 421.1% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0