Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Go2fitness.dk 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7%   Bankruptcy risk   15.9% 19.0% 31.5% 27.2% 11.7% 6.2% 16.4% 16.4%   Credit score (0-100)   13 7 1 1 19 38 11 11   Credit rating   BB B C B BB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -671 771 -190 -311 773 918 0.0 0.0   EBITDA   -1,279 10.1 -858 -937 90.9 97.2 0.0 0.0   EBIT   -1,351 -62.4 -930 -1,024 -27.6 -23.1 0.0 0.0   Pre-tax profit (PTP)   -1,476.4 -238.9 -1,138.6 -1,309.8 -363.1 -394.2 0.0 0.0   Net earnings   -1,476.4 -238.9 -1,138.6 -1,318.5 -327.2 402.3 0.0 0.0   Pre-tax profit without non-rec. items   -1,476 -239 -1,139 -1,310 -363 -394 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   603 530 458 615 497 395 0.0 0.0   Shareholders equity total   -2,396 -2,635 -3,773 -5,092 -5,419 -5,017 -5,067 -5,067   Interest-bearing liabilities   3,315 1,111 2.3 35.1 0.0 0.0 5,067 5,067   Balance sheet total (assets)   1,098 978 971 1,000 938 1,665 0.0 0.0   Net Debt   3,314 1,106 -36.5 32.4 -43.7 -49.9 5,067 5,067     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -671 771 -190 -311 773 918 0.0 0.0   Gross profit growth   -53.7% 0.0% 0.0% -63.9% 0.0% 18.8% -100.0% 0.0%   Employees   2 3 3 2 1 2 0 0   Employee growth %   100.0% 50.0% 0.0% -33.3% -50.0% 100.0% -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)   1,098 978 971 1,000 938 1,665 0 0   Balance sheet change%   -0.3% -11.0% -0.7% 3.0% -6.2% 77.5% -100.0% 0.0%   Added value   -1,279.2 10.1 -857.7 -936.8 60.0 97.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -133 -145 -145 70 -237 -222 -395 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   201.3% -8.1% 490.1% 329.4% -3.6% -2.5% 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 %   -49.0% -1.7% -22.3% -18.9% -0.4% -0.4% 0.0% 0.0%   ROI %   -51.2% -2.8% -160.8% -34.8% -0.5% -0.4% 0.0% 0.0%   ROE %   -134.3% -23.0% -116.9% -133.8% -33.8% 30.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   -68.6% -72.9% -79.5% -83.6% -85.2% -75.1% -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, %   -259.1% 10,913.7% 4.3% -3.5% -48.1% -51.4% 0.0% 0.0%   Gearing %   -138.4% -42.2% -0.1% -0.7% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 8.0% 37.5% 1,528.8% 1,912.5% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.1 0.0 0.0 0.1 0.1 1.5 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.2 0.2 1.5 0.0 0.0   Cash and cash equivalent   0.7 4.7 38.7 2.7 43.7 49.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -2,998.8 -3,476.0 -4,543.0 -223.2 -490.2 319.9 -2,533.5 -2,533.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -640 3 -286 -468 60 49 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -640 3 -286 -468 91 49 0 0   EBIT / employee   -675 -21 -310 -512 -28 -12 0 0   Net earnings / employee   -738 -80 -380 -659 -327 201 0 0