ESTATE HORNSHERRED ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  2.1% 2.1% 2.1% 2.1% 2.1%  
Bankruptcy risk  6.9% 15.3% 8.8% 8.0% 15.1%  
Credit score (0-100)  35 12 27 29 13  
Credit rating  BBB BB BB BB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Gross profit  462 54.0 312 35.9 108  
EBITDA  142 -559 103 35.9 -280  
EBIT  142 -559 103 35.9 -280  
Pre-tax profit (PTP)  134.0 -76.0 46.0 2.1 73.8  
Net earnings  134.0 -76.0 46.0 2.1 73.8  
Pre-tax profit without non-rec. items  134 -76.0 46.0 2.1 73.8  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Tangible assets total  1,150 1,150 1,150 1,150 0.0  
Shareholders equity total  307 233 279 281 354  
Interest-bearing liabilities  950 663 664 739 163  
Balance sheet total (assets)  1,257 1,264 1,150 1,168 581  

Net Debt  843 663 664 739 -418  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  462 54.0 312 35.9 108  
Gross profit growth  193.1% -88.3% 477.1% -88.5% 201.4%  
Employees  1 1 1 0 0  
Employee growth %  0.0% 0.0% 0.0% -100.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,257 1,264 1,150 1,168 581  
Balance sheet change%  5.3% 0.6% -9.0% 1.6% -50.2%  
Added value  142.0 -559.0 102.6 35.9 -280.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 -1,150  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 -1.0 1.0 2.0 -1.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  30.7% -1,035.2% 32.9% 100.0% -259.3%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  11.6% -5.6% 8.5% 3.1% 13.5%  
ROI %  11.6% -6.6% 11.2% 3.7% 15.4%  
ROE %  48.7% -28.1% 18.0% 0.8% 23.2%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  24.4% 18.4% 24.2% 24.0% 61.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  593.7% -118.6% 647.0% 2,058.3% 149.0%  
Gearing %  309.4% 284.5% 238.5% 263.2% 46.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.8% 0.6% 8.5% 4.8% 9.9%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.0 0.3 0.0 0.1 8.5  
Current Ratio  0.0 0.3 0.0 0.1 8.5  
Cash and cash equivalent  107.0 0.0 0.3 0.0 581.2  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  107.0 -254.0 -208.1 -211.7 512.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  142 -559 103 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  142 -559 103 0 0  
EBIT / employee  142 -559 103 0 0  
Net earnings / employee  134 -76 46 0 0