Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCHOU ABSOLUTE HORSES A/S 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% 1.1% 1.1%   Bankruptcy risk   3.3% 3.0% 6.0% 6.0% 3.4% 3.4% 9.5% 9.5%   Credit score (0-100)   57 58 39 38 53 53 26 26   Credit rating   BBB BBB BBB BBB BBB BBB 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   0 0 0 0 0 0 0 0   Gross profit   -1,609 594 -3,734 -3,275 2,853 10,679 0.0 0.0   EBITDA   -6,705 -5,964 -3,219 -8,084 -5,609 10,204 0.0 0.0   EBIT   -4,828 -1,873 -6,664 -6,949 -1,211 2,206 0.0 0.0   Pre-tax profit (PTP)   94.1 -288.0 -6,962.4 -6,356.6 2,303.9 4,173.5 0.0 0.0   Net earnings   -281.3 -287.8 -6,294.3 -6,356.6 4,975.0 3,651.0 0.0 0.0   Pre-tax profit without non-rec. items   94.1 -288 -6,962 -6,357 2,304 4,173 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   1,699 1,729 4,110 4,807 3,352 6,333 0.0 0.0   Shareholders equity total   28,371 28,083 21,789 15,432 20,407 24,058 3,108 3,108   Interest-bearing liabilities   4,297 4,510 0.0 421 3,862 17,286 0.0 0.0   Balance sheet total (assets)   38,136 46,383 48,759 39,882 77,110 116,691 3,108 3,108   Net Debt   3,915 4,229 -283 219 3,586 15,990 -3,108 -3,108     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   -1,609 594 -3,734 -3,275 2,853 10,679 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 12.3% 0.0% 274.3% -100.0% 0.0%   Employees   11 9 11 10 13 16 0 0   Employee growth %   57.1% -18.2% 22.2% -9.1% 30.0% 23.1% -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)   38,136 46,383 48,759 39,882 77,110 116,691 3,108 3,108   Balance sheet change%   0.6% 21.6% 5.1% -18.2% 93.3% 51.3% -97.3% 0.0%   Added value   -4,291.6 -1,518.7 -6,252.1 -6,467.9 -729.6 2,832.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -145 -325 1,970 215 -1,891 2,354 -6,333 0   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 -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 (%)   300.1% -315.6% 178.5% 212.2% -42.4% 20.7% 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 %   1.0% -0.1% -14.0% -13.2% 5.6% 7.8% 0.0% 0.0%   ROI %   1.3% -0.2% -24.3% -31.0% 16.3% 23.1% 0.0% 0.0%   ROE %   -1.0% -1.0% -25.2% -34.2% 27.8% 16.4% 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 %   74.4% 60.5% 44.7% 38.7% 26.5% 20.7% 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, %   -58.4% -70.9% 8.8% -2.7% -63.9% 156.7% 0.0% 0.0%   Gearing %   15.1% 16.1% 0.0% 2.7% 18.9% 71.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.6% 5.3% 13.8% 234.4% 45.5% 32.3% 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   1.3 1.2 0.9 0.5 0.5 0.6 0.0 0.0   Current Ratio   3.1 2.0 1.4 1.1 1.1 1.1 0.0 0.0   Cash and cash equivalent   381.4 280.1 283.4 202.4 276.3 1,296.4 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   20,496.8 18,921.3 11,426.4 3,365.4 8,266.4 7,115.9 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   -390 -169 -568 -647 -56 177 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -610 -663 -293 -808 -431 638 0 0   EBIT / employee   -439 -208 -606 -695 -93 138 0 0   Net earnings / employee   -26 -32 -572 -636 383 228 0 0