Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Shawn Owens Holding ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 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% 0.6% 0.6%   Bankruptcy risk   0.0% 0.0% 0.0% 7.1% 7.1% 12.8% 19.1% 19.1%   Credit score (0-100)   0 0 0 33 33 17 7 7   Credit rating   N/A N/A N/A BBB BBB BB B B   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 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 100 100 100   Gross profit   0.0 0.0 0.0 -5.7 -4.4 95.6 0.0 0.0   EBITDA   0.0 0.0 0.0 -5.7 -4.4 95.6 0.0 0.0   EBIT   0.0 0.0 0.0 -5.7 -4.4 95.6 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -7.7 -5.0 94.5 0.0 0.0   Net earnings   0.0 0.0 0.0 -7.7 -5.0 94.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -7.7 -5.0 94.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 32.3 27.2 62.8 22.8 22.8   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 36.0 31.0 66.6 22.8 22.8   Net Debt   0.0 0.0 0.0 -5.0 0.0 -46.6 -22.8 -22.8     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 100 100 100   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 -5.7 -4.4 95.6 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 22.8% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 0 36 31 67 23 23   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -14.0% 115.0% -65.7% 0.0%   Added value   0.0 0.0 0.0 -5.7 -4.4 95.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 95.6% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 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% 95.6% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 95.6% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 94.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 94.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 94.5% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% -15.7% -13.1% 196.1% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -17.6% -14.7% 212.4% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -24.0% -16.9% 209.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 89.6% 87.9% 94.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 3.8% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% -42.8% -22.8% -22.8%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 88.4% -0.8% -48.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 4.3 2.9 12.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 4.3 2.9 12.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 5.0 -0.0 46.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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 0.0 241.7 312.9 312.9 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 46.6% 22.8% 22.8%   Net working capital   0.0 0.0 0.0 12.3 7.2 42.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 42.8% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0