Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FOUR HORSENS 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% 3.0% 3.0%   Bankruptcy risk   7.4% 3.9% 2.5% 1.5% 1.2% 5.5% 11.1% 10.8%   Credit score (0-100)   34 52 62 75 81 40 22 23   Credit rating   BB BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 7.2 39.8 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   0 0 0 0 0 0 0 0   Gross profit   928 1,104 1,468 1,747 1,381 612 0.0 0.0   EBITDA   166 332 580 841 460 -150 0.0 0.0   EBIT   156 320 569 830 450 -161 0.0 0.0   Pre-tax profit (PTP)   125.5 291.9 552.7 791.9 441.5 -164.7 0.0 0.0   Net earnings   87.3 227.0 426.0 609.8 342.0 -130.0 0.0 0.0   Pre-tax profit without non-rec. items   126 292 553 792 441 -165 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   7.6 49.5 38.8 28.1 17.4 6.7 0.0 0.0   Shareholders equity total   -115 112 538 998 1,139 869 744 744   Interest-bearing liabilities   561 423 318 232 164 136 0.0 0.0   Balance sheet total (assets)   1,146 1,161 1,821 2,106 1,794 1,325 744 744   Net Debt   548 322 -152 -350 -102 46.8 -744 -744     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   928 1,104 1,468 1,747 1,381 612 0.0 0.0   Gross profit growth   -15.9% 18.9% 33.0% 19.0% -21.0% -55.7% -100.0% 0.0%   Employees   0 0 0 0 0 2 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)   1,146 1,161 1,821 2,106 1,794 1,325 744 744   Balance sheet change%   11.0% 1.3% 56.9% 15.7% -14.8% -26.1% -43.8% 0.0%   Added value   166.0 331.7 580.1 840.7 460.4 -149.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -20 30 -21 -21 -21 -21 -7 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 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 %   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 (%)   16.8% 29.0% 38.8% 47.5% 32.6% -26.2% 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 %   12.5% 26.4% 38.2% 42.3% 23.1% -10.3% 0.0% 0.0%   ROI %   28.2% 58.4% 81.9% 79.6% 35.5% -13.9% 0.0% 0.0%   ROE %   8.0% 36.1% 131.2% 79.4% 32.0% -12.9% 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 %   -9.1% 9.6% 29.5% 47.4% 63.5% 65.6% 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, %   330.2% 96.9% -26.2% -41.7% -22.2% -31.2% 0.0% 0.0%   Gearing %   -486.7% 378.8% 59.1% 23.3% 14.4% 15.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 5.7% 4.5% 13.8% 4.1% 2.8% 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   0.4 0.4 0.8 1.2 1.5 1.1 0.0 0.0   Current Ratio   0.7 0.8 1.2 1.6 2.2 2.2 0.0 0.0   Cash and cash equivalent   13.0 101.7 469.9 582.4 266.5 88.7 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 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   -364.6 -181.6 253.1 671.1 814.2 550.1 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 -75 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -75 0 0   EBIT / employee   0 0 0 0 0 -80 0 0   Net earnings / employee   0 0 0 0 0 -65 0 0