Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TRABJERG HORSES 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% 2.3% 2.3%   Bankruptcy risk   12.2% 19.5% 4.8% 3.8% 3.5% 4.2% 9.7% 9.5%   Credit score (0-100)   21 7 45 49 53 48 25 26   Credit rating   BB B 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   242 -9.5 2,239 4,831 6,998 1,426 0.0 0.0   EBITDA   192 -9.5 589 633 611 406 0.0 0.0   EBIT   192 -9.5 589 633 611 406 0.0 0.0   Pre-tax profit (PTP)   191.8 -2.6 591.1 630.2 595.8 409.6 0.0 0.0   Net earnings   149.6 -6.3 455.6 491.6 464.8 310.6 0.0 0.0   Pre-tax profit without non-rec. items   192 -2.6 591 630 596 410 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   339 333 788 1,280 1,745 2,055 1,930 1,930   Interest-bearing liabilities   0.0 0.0 30.2 0.0 0.0 131 0.0 0.0   Balance sheet total (assets)   403 343 1,938 2,741 3,148 2,746 1,930 1,930   Net Debt   -143 -78.0 -692 -1,450 -2,976 -2,115 -1,930 -1,930     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   242 -9.5 2,239 4,831 6,998 1,426 0.0 0.0   Gross profit growth   -7.8% 0.0% 0.0% 115.8% 44.9% -79.6% -100.0% 0.0%   Employees   1 1 3 9 12 1 0 0   Employee growth %   0.0% 0.0% 200.0% 200.0% 33.3% -91.7% -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)   403 343 1,938 2,741 3,148 2,746 1,930 1,930   Balance sheet change%   49.9% -14.7% 464.4% 41.4% 14.8% -12.8% -29.7% 0.0%   Added value   191.8 -9.5 588.7 633.3 611.0 405.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   79.3% 100.0% 26.3% 13.1% 8.7% 28.4% 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 %   57.1% -0.7% 52.0% 27.2% 20.8% 13.9% 0.0% 0.0%   ROI %   72.6% -0.8% 99.0% 59.4% 40.6% 20.9% 0.0% 0.0%   ROE %   56.6% -1.9% 81.3% 47.5% 30.7% 16.3% 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 %   84.1% 96.9% 40.7% 46.7% 55.4% 74.8% 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, %   -74.4% 819.8% -117.6% -229.0% -487.0% -521.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 3.8% 0.0% 0.0% 6.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 10.8% 44.7% 0.0% 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   6.3 31.9 1.8 1.9 2.2 3.8 0.0 0.0   Current Ratio   6.3 31.9 1.8 1.9 2.2 4.0 0.0 0.0   Cash and cash equivalent   142.6 78.0 722.5 1,450.4 2,975.6 2,246.0 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   339.0 332.7 834.4 1,279.9 1,744.6 2,055.2 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   192 -10 196 70 51 406 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   192 -10 196 70 51 406 0 0   EBIT / employee   192 -10 196 70 51 406 0 0   Net earnings / employee   150 -6 152 55 39 311 0 0