Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK HESTEVÆDDELØB 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% 1.9% 1.9%   Bankruptcy risk   10.1% 4.9% 8.0% 3.0% 3.6% 1.7% 8.9% 8.9%   Credit score (0-100)   26 45 31 55 52 71 28 28   Credit rating   BB BBB BB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 7.7 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   5,144 5,758 6,298 9,251 12,341 16,911 0.0 0.0   EBITDA   123 86.0 319 2,432 -318 3,786 0.0 0.0   EBIT   72.8 32.3 283 2,420 -318 3,760 0.0 0.0   Pre-tax profit (PTP)   70.0 33.5 284.9 2,676.0 -182.5 1,307.9 0.0 0.0   Net earnings   35.0 18.3 208.9 2,073.6 -171.8 402.9 0.0 0.0   Pre-tax profit without non-rec. items   70.0 33.5 285 2,676 -182 1,308 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   67.2 47.4 11.5 0.0 63.7 74.0 0.0 0.0   Shareholders equity total   482 501 709 2,783 2,611 3,014 2,883 2,883   Interest-bearing liabilities   510 510 510 510 1,162 671 0.0 0.0   Balance sheet total (assets)   14,549 23,002 13,267 22,734 12,558 11,724 2,883 2,883   Net Debt   -321 -8,199 -1,755 -2,551 -1,158 -2,760 -2,883 -2,883     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   5,144 5,758 6,298 9,251 12,341 16,911 0.0 0.0   Gross profit growth   14.9% 11.9% 9.4% 46.9% 33.4% 37.0% -100.0% 0.0%   Employees   11 12 14 16 21 22 0 0   Employee growth %   22.2% 9.1% 16.7% 14.3% 31.3% 4.8% -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)   14,549 23,002 13,267 22,734 12,558 11,724 2,883 2,883   Balance sheet change%   83.2% 58.1% -42.3% 71.4% -44.8% -6.6% -75.4% 0.0%   Added value   123.4 86.0 319.0 2,431.5 -306.2 3,785.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -101 -74 -72 -23 64 -15 -74 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 -1.0 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 (%)   1.4% 0.6% 4.5% 26.2% -2.6% 22.2% 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 %   0.8% 0.3% 1.7% 15.8% -0.7% 54.3% 0.0% 0.0%   ROI %   7.5% 5.8% 28.3% 125.9% -3.5% 35.6% 0.0% 0.0%   ROE %   7.5% 3.7% 34.5% 118.7% -6.4% 14.3% 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 %   6.8% 4.4% 9.2% 14.5% 24.9% 30.1% 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, %   -260.4% -9,530.1% -550.2% -104.9% 364.4% -72.9% 0.0% 0.0%   Gearing %   105.8% 101.9% 71.9% 18.3% 44.5% 22.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 4.9% 6.1% 32.5% 6.9% 2.2% 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   1.0 1.0 1.1 1.2 1.3 1.4 0.0 0.0   Current Ratio   1.0 1.0 1.1 1.2 1.3 1.4 0.0 0.0   Cash and cash equivalent   831.4 8,709.1 2,265.0 3,060.8 2,319.9 3,430.8 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   112.5 818.6 1,364.2 2,976.9 2,808.9 3,211.5 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   11 7 23 152 -15 172 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   11 7 23 152 -15 172 0 0   EBIT / employee   7 3 20 151 -15 171 0 0   Net earnings / employee   3 2 15 130 -8 18 0 0