Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HØRSHOLM HESTEPRAKSIS ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 1.5%   Bankruptcy risk   1.0% 1.0% 1.0% 1.0% 1.2% 1.1% 10.4% 10.2%   Credit score (0-100)   88 86 86 85 82 81 5 5   Credit rating   A A A A BBB BBB B B   Credit limit (kDKK)   407.3 479.4 677.0 633.0 229.6 404.1 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   14,485 16,607 18,627 18,921 19,384 20,223 0.0 0.0   EBITDA   2,554 4,128 5,292 5,071 3,833 4,425 0.0 0.0   EBIT   1,931 3,583 4,834 4,756 3,289 3,879 0.0 0.0   Pre-tax profit (PTP)   2,131.7 3,769.0 4,958.7 4,870.4 3,444.4 4,028.0 0.0 0.0   Net earnings   1,638.6 2,933.5 3,839.2 3,802.9 2,689.9 3,028.5 0.0 0.0   Pre-tax profit without non-rec. items   2,132 3,769 4,959 4,870 3,444 4,028 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   1,261 1,118 1,405 1,567 1,316 1,057 0.0 0.0   Shareholders equity total   2,639 3,933 4,839 4,803 3,690 4,028 3,903 3,903   Interest-bearing liabilities   119 103 89.3 137 112 35.5 0.0 0.0   Balance sheet total (assets)   6,143 7,019 9,111 7,809 6,004 7,154 3,903 3,903   Net Debt   -1,204 -1,556 -3,202 -1,595 -482 -2,057 -3,903 -3,903     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   14,485 16,607 18,627 18,921 19,384 20,223 0.0 0.0   Gross profit growth   6.6% 14.7% 12.2% 1.6% 2.4% 4.3% -100.0% 0.0%   Employees   25 25 24 26 25 25 0 0   Employee growth %   13.6% 0.0% -4.0% 8.3% -3.8% 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)   6,143 7,019 9,111 7,809 6,004 7,154 3,903 3,903   Balance sheet change%   5.2% 14.3% 29.8% -14.3% -23.1% 19.2% -45.4% 0.0%   Added value   2,554.4 4,127.8 5,291.9 5,070.7 3,603.7 4,425.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -671 -688 -170 -153 -796 -805 -1,057 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 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 (%)   13.3% 21.6% 26.0% 25.1% 17.0% 19.2% 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 %   35.9% 57.9% 62.1% 58.4% 50.9% 61.9% 0.0% 0.0%   ROI %   78.1% 112.1% 111.7% 98.8% 77.7% 101.3% 0.0% 0.0%   ROE %   62.2% 89.3% 87.5% 78.9% 63.3% 78.5% 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 %   43.0% 56.0% 53.1% 61.5% 61.5% 56.3% 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, %   -47.1% -37.7% -60.5% -31.5% -12.6% -46.5% 0.0% 0.0%   Gearing %   4.5% 2.6% 1.8% 2.9% 3.0% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.0% 36.4% 51.9% 58.5% 57.1% 61.1% 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   1.1 1.9 2.2 1.7 1.5 1.5 0.0 0.0   Current Ratio   1.3 2.1 2.5 2.1 2.0 1.8 0.0 0.0   Cash and cash equivalent   1,322.2 1,659.0 3,291.1 1,732.0 593.4 2,093.0 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   1,137.1 3,009.7 4,537.7 3,197.7 2,198.8 2,623.4 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   102 165 220 195 144 177 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   102 165 220 195 153 177 0 0   EBIT / employee   77 143 201 183 132 155 0 0   Net earnings / employee   66 117 160 146 108 121 0 0