Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HERNING-SKJERN HESTEPRAKSIS 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.7% 6.1% 3.5% 2.4% 1.7% 4.9% 12.6% 12.6%   Credit score (0-100)   54 40 55 63 72 44 18 19   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 2.4 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,526 2,321 2,237 2,799 3,909 7,537 0.0 0.0   EBITDA   483 57.8 577 913 1,334 6,407 0.0 0.0   EBIT   186 -128 359 659 1,097 6,371 0.0 0.0   Pre-tax profit (PTP)   181.3 -128.8 367.1 677.2 1,109.7 6,351.5 0.0 0.0   Net earnings   140.8 -100.4 285.4 527.8 863.1 4,955.0 0.0 0.0   Pre-tax profit without non-rec. items   181 -129 367 677 1,110 6,352 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   288 511 367 323 891 0.0 0.0 0.0   Shareholders equity total   393 233 518 746 1,159 5,037 957 957   Interest-bearing liabilities   218 558 164 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,192 1,377 1,267 2,085 2,054 5,100 957 957   Net Debt   210 555 62.0 -840 -189 -4,253 -957 -957     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   2,526 2,321 2,237 2,799 3,909 7,537 0.0 0.0   Gross profit growth   10.1% -8.1% -3.6% 25.1% 39.7% 92.8% -100.0% 0.0%   Employees   4 5 4 4 4 1 0 0   Employee growth %   33.3% 25.0% -20.0% 0.0% 0.0% -75.0% -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)   1,192 1,377 1,267 2,085 2,054 5,100 957 957   Balance sheet change%   -17.6% 15.6% -8.0% 64.6% -1.5% 148.3% -81.2% 0.0%   Added value   483.2 57.8 577.3 912.9 1,350.6 6,406.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -569 -3 -402 -313 328 -927 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   7.4% -5.5% 16.0% 23.6% 28.1% 84.5% 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 %   15.3% -8.0% 28.9% 40.8% 54.0% 178.4% 0.0% 0.0%   ROI %   29.5% -14.7% 51.3% 89.4% 112.4% 205.9% 0.0% 0.0%   ROE %   37.8% -32.1% 76.0% 83.5% 90.6% 159.9% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   33.0% 16.9% 40.9% 35.8% 56.4% 98.8% 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, %   43.6% 961.5% 10.7% -92.0% -14.2% -66.4% 0.0% 0.0%   Gearing %   55.5% 239.7% 31.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.6% 6.7% 4.2% 7.9% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.8 0.6 1.1 1.2 1.0 68.8 0.0 0.0   Current Ratio   1.1 0.8 1.4 1.4 1.3 68.8 0.0 0.0   Cash and cash equivalent   7.7 2.8 101.5 840.0 189.5 4,253.1 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   54.7 -172.7 271.5 505.0 268.0 4,262.2 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   121 12 144 228 338 6,407 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   121 12 144 228 334 6,407 0 0   EBIT / employee   47 -26 90 165 274 6,371 0 0   Net earnings / employee   35 -20 71 132 216 4,955 0 0