Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RIDER BY HORSE 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 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% 2.4% 2.4%   Bankruptcy risk   1.0% 3.6% 2.6% 4.4% 4.4% 2.0% 9.5% 9.5%   Credit score (0-100)   87 53 61 46 46 68 26 26   Credit rating   A BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   124.6 0.0 0.0 0.0 0.0 0.4 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   1,375 534 1,733 319 92.2 990 0.0 0.0   EBITDA   796 93.6 1,297 -117 -185 865 0.0 0.0   EBIT   689 34.3 1,250 -164 -232 840 0.0 0.0   Pre-tax profit (PTP)   731.3 21.7 1,238.7 -174.0 -238.9 838.3 0.0 0.0   Net earnings   570.3 16.9 1,295.9 -136.1 -186.7 858.3 0.0 0.0   Pre-tax profit without non-rec. items   731 21.7 1,239 -174 -239 838 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   295 235 188 141 94.1 228 0.0 0.0   Shareholders equity total   1,331 224 1,520 1,384 1,197 2,130 1,943 1,943   Interest-bearing liabilities   569 2,317 433 433 483 584 0.0 0.0   Balance sheet total (assets)   2,195 2,609 2,144 1,969 1,688 2,793 1,943 1,943   Net Debt   -773 546 -1,031 -912 321 117 -1,943 -1,943     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   1,375 534 1,733 319 92.2 990 0.0 0.0   Gross profit growth   -21.2% -61.2% 224.6% -81.6% -71.1% 973.3% -100.0% 0.0%   Employees   0 0 0 0 0 1 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)   2,195 2,609 2,144 1,969 1,688 2,793 1,943 1,943   Balance sheet change%   -34.8% 18.9% -17.8% -8.2% -14.3% 65.5% -30.4% 0.0%   Added value   795.7 93.6 1,296.9 -117.2 -185.0 864.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -213 -119 -94 -94 -94 46 -103 -63   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 -1.0 -2.0 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 %   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 (%)   50.1% 6.4% 72.1% -51.5% -251.8% 84.9% 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 %   26.6% 1.5% 52.6% -8.0% -12.7% 37.5% 0.0% 0.0%   ROI %   29.1% 1.6% 55.6% -8.7% -13.3% 38.3% 0.0% 0.0%   ROE %   44.0% 2.2% 148.7% -9.4% -14.5% 51.6% 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 %   60.6% 8.6% 70.9% 70.3% 70.9% 76.3% 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, %   -97.2% 583.4% -79.5% 778.1% -173.5% 13.6% 0.0% 0.0%   Gearing %   42.8% 1,035.2% 28.5% 31.3% 40.4% 27.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 1.0% 0.8% 2.3% 1.5% 0.4% 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   1.7 0.8 2.6 2.6 0.8 1.0 0.0 0.0   Current Ratio   2.2 1.0 3.1 3.1 3.2 3.9 0.0 0.0   Cash and cash equivalent   1,342.7 1,770.7 1,464.0 1,345.1 162.3 466.5 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   1,036.3 -11.5 1,331.5 1,242.5 1,102.9 1,902.3 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   0 0 0 0 0 865 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 865 0 0   EBIT / employee   0 0 0 0 0 840 0 0   Net earnings / employee   0 0 0 0 0 858 0 0