Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fitness Leasing ApS

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% 1.5% 1.1%   Bankruptcy risk   1.9% 2.3% 2.0% 2.4% 4.9% 5.5% 10.6% 6.6%   Credit score (0-100)   72 66 68 61 44 35 23 36   Credit rating   A BBB A BBB BBB BBB BB BBB   Credit limit (kDKK)   0.2 0.0 0.1 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   256 318 317 628 -223 -65.1 0.0 0.0   EBITDA   179 297 295 628 -203 -65.1 0.0 0.0   EBIT   85.5 202 294 595 -239 -98.3 0.0 0.0   Pre-tax profit (PTP)   163.6 221.0 374.1 750.2 -23.5 57.5 0.0 0.0   Net earnings   131.5 185.7 219.7 660.2 -43.3 42.9 0.0 0.0   Pre-tax profit without non-rec. items   164 221 374 750 -23.5 57.5 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   2,133 2,092 2,164 102 66.4 33.2 0.0 0.0   Shareholders equity total   310 495 715 1,375 1,332 1,375 1,325 1,325   Interest-bearing liabilities   5,037 5,000 4,338 4,530 3,004 951 0.0 0.0   Balance sheet total (assets)   5,577 5,845 5,796 6,384 4,494 2,453 1,325 1,325   Net Debt   4,392 4,982 4,327 4,530 3,002 932 -1,325 -1,325     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   256 318 317 628 -223 -65.1 0.0 0.0   Gross profit growth   140.5% 24.3% -0.3% 98.2% 0.0% 70.7% 0.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 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)   5,577 5,845 5,796 6,384 4,494 2,453 1,325 1,325   Balance sheet change%   -3.2% 4.8% -0.9% 10.2% -29.6% -45.4% -46.0% 0.0%   Added value   179.5 296.6 295.2 628.2 -205.3 -65.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -414 -135 71 -2,095 -72 -66 -33 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 -1.0 -2.0 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 (%)   33.4% 63.7% 92.8% 94.7% 107.2% 151.0% 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 %   5.8% 6.9% 9.3% 15.0% 2.2% 4.0% 0.0% 0.0%   ROI %   6.3% 7.2% 10.1% 16.5% 2.4% 4.2% 0.0% 0.0%   ROE %   53.9% 46.1% 36.3% 63.2% -3.2% 3.2% 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 %   5.6% 8.5% 12.3% 21.5% 29.6% 56.0% 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, %   2,447.4% 1,680.0% 1,466.1% 721.1% -1,482.1% -1,432.0% 0.0% 0.0%   Gearing %   1,627.0% 1,009.4% 606.6% 329.4% 225.6% 69.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 3.4% 3.5% 3.7% 3.9% 4.1% 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   0.2 0.4 0.4 0.8 1.0 1.6 0.0 0.0   Current Ratio   0.2 0.4 0.4 0.9 1.0 1.6 0.0 0.0   Cash and cash equivalent   645.3 17.8 10.2 0.5 2.6 19.1 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   -4,407.8 -3,020.0 -2,959.9 -704.0 126.5 622.9 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   0 0 0 0 0 -65 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -65 0 0   EBIT / employee   0 0 0 0 0 -98 0 0   Net earnings / employee   0 0 0 0 0 43 0 0