Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

C-K Dressage & Education 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% 1.7% 1.7%   Bankruptcy risk   2.9% 3.7% 2.0% 1.9% 1.2% 2.6% 9.3% 9.1%   Credit score (0-100)   60 53 68 69 81 60 27 27   Credit rating   BBB BBB A A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.3 3.8 146.1 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   543 206 1,778 7,786 5,535 1,089 0.0 0.0   EBITDA   257 27.7 1,516 7,227 4,877 583 0.0 0.0   EBIT   245 15.3 1,504 7,209 4,869 575 0.0 0.0   Pre-tax profit (PTP)   201.9 7.8 1,453.4 7,257.5 4,887.9 441.9 0.0 0.0   Net earnings   168.4 21.3 1,132.8 5,647.6 3,808.4 343.6 0.0 0.0   Pre-tax profit without non-rec. items   202 7.8 1,453 7,258 4,888 442 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   37.2 24.8 12.4 34.8 26.7 18.6 0.0 0.0   Shareholders equity total   906 927 2,060 6,708 4,516 1,860 1,760 1,760   Interest-bearing liabilities   249 1,183 979 1,111 1,541 5,784 0.0 0.0   Balance sheet total (assets)   1,362 2,256 4,000 12,946 8,369 7,916 1,760 1,760   Net Debt   249 1,183 979 1,111 1,541 5,784 -1,760 -1,760     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   543 206 1,778 7,786 5,535 1,089 0.0 0.0   Gross profit growth   0.0% -62.0% 762.5% 337.9% -28.9% -80.3% -100.0% 0.0%   Employees   2 2 2 2 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   1,362 2,256 4,000 12,946 8,369 7,916 1,760 1,760   Balance sheet change%   0.0% 65.6% 77.3% 223.6% -35.4% -5.4% -77.8% 0.0%   Added value   257.4 27.7 1,516.3 7,227.1 4,887.0 583.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   25 -25 -25 4 -16 -16 -19 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 (%)   45.1% 7.4% 84.6% 92.6% 88.0% 52.8% 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 %   18.0% 2.0% 48.1% 85.9% 46.2% 7.1% 0.0% 0.0%   ROI %   21.2% 2.2% 58.4% 134.0% 71.0% 8.4% 0.0% 0.0%   ROE %   18.6% 2.3% 75.8% 128.8% 67.9% 10.8% 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 %   66.5% 41.1% 51.5% 51.8% 54.0% 23.5% 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, %   96.9% 4,275.8% 64.5% 15.4% 31.6% 991.3% 0.0% 0.0%   Gearing %   27.5% 127.6% 47.5% 16.6% 34.1% 311.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   34.6% 3.9% 4.7% 1.6% 2.7% 3.6% 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 0.1 0.7 1.6 0.7 0.0 0.0 0.0   Current Ratio   2.9 1.7 2.1 2.1 2.2 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   869.5 902.6 2,047.8 6,673.0 4,489.6 1,841.3 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   129 14 758 3,614 1,222 146 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   129 14 758 3,614 1,219 146 0 0   EBIT / employee   123 8 752 3,604 1,217 144 0 0   Net earnings / employee   84 11 566 2,824 952 86 0 0