Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

North Zealand 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 N/A 2019 N/A 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% 1.1% 1.1%   Bankruptcy risk   0.0% 0.0% 5.0% 5.6% 6.3% 4.8% 8.9% 8.9%   Credit score (0-100)   0 0 43 39 37 44 28 28   Credit rating   N/A N/A 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 N/A 2019 N/A 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   0.0 0.0 -978 -1,912 -1,350 -1,502 0.0 0.0   EBITDA   0.0 0.0 -978 -2,227 -1,788 -2,488 0.0 0.0   EBIT   0.0 0.0 -641 -1,115 -482 -1,647 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -791.7 -1,419.2 -1,200.7 -2,739.8 0.0 0.0   Net earnings   0.0 0.0 -617.7 -1,107.1 -986.4 -2,518.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -792 -1,419 -1,201 -2,740 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 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 5,737 4,555 3,546 6,950 0.0 0.0   Shareholders equity total   0.0 0.0 -568 825 839 6,138 3,271 3,271   Interest-bearing liabilities   0.0 0.0 12,085 14,759 17,960 15,917 0.0 0.0   Balance sheet total (assets)   0.0 0.0 11,549 15,888 18,883 22,537 3,271 3,271   Net Debt   0.0 0.0 12,002 14,702 17,903 15,905 -3,271 -3,271     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 -978 -1,912 -1,350 -1,502 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -95.6% 29.4% -11.3% 0.0% 0.0%   Employees   0 0 1 1 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 50.0% -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)   0 0 11,549 15,888 18,883 22,537 3,271 3,271   Balance sheet change%   0.0% 0.0% 0.0% 37.6% 18.8% 19.4% -85.5% 0.0%   Added value   0.0 0.0 -469.5 66.7 699.7 -1,439.4 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 5,565 -2,363 -2,217 380 -1,316 -2,817   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 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 65.5% 58.3% 35.7% 109.6% 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 %   0.0% 0.0% -5.3% -8.0% -2.8% -8.0% 0.0% 0.0%   ROI %   0.0% 0.0% -5.3% -8.1% -2.8% -8.1% 0.0% 0.0%   ROE %   0.0% 0.0% -5.3% -17.9% -118.6% -72.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% -4.7% 5.2% 4.4% 27.2% 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, %   0.0% 0.0% -1,227.6% -660.2% -1,001.0% -639.3% 0.0% 0.0%   Gearing %   0.0% 0.0% -2,128.8% 1,788.5% 2,141.2% 259.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.5% 2.3% 4.4% 6.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 18.2 1.0 2.0 3.4 0.0 0.0   Current Ratio   0.0 0.0 185.0 8.2 9.9 32.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 83.2 56.9 56.9 12.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 5,780.6 9,897.4 13,792.3 15,105.2 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 N/A 2019 N/A 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   0 0 -469 67 350 -480 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -978 -2,227 -894 -829 0 0   EBIT / employee   0 0 -641 -1,115 -241 -549 0 0   Net earnings / employee   0 0 -618 -1,107 -493 -839 0 0