Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GymTek ApS Estimate generation in progress, please wait... 0%

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% 2.2% 2.2%   Bankruptcy risk   11.9% 8.1% 9.9% 7.7% 14.2% 13.2% 17.3% 17.3%   Credit score (0-100)   21 31 25 30 15 16 9 9   Credit rating   BB BB BB BB BB BB 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   793 1,294 1,236 1,160 0 0 0 0   Gross profit   47.8 24.3 -32.3 -29.8 -95.1 -111 0.0 0.0   EBITDA   47.8 24.3 -32.3 -29.8 -95.1 -111 0.0 0.0   EBIT   47.8 24.3 -32.3 -29.8 -95.1 -111 0.0 0.0   Pre-tax profit (PTP)   41.6 18.4 -35.0 -32.5 -99.3 -117.2 0.0 0.0   Net earnings   32.2 14.4 -35.0 -32.5 -99.3 -117.2 0.0 0.0   Pre-tax profit without non-rec. items   41.6 18.4 -35.0 -32.5 -99.3 -117 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   24.9 74.8 124 174 174 174 0.0 0.0   Shareholders equity total   -28.1 -13.7 -49.7 -82.2 -182 -299 -424 -424   Interest-bearing liabilities   67.5 75.5 3.6 0.0 123 290 424 424   Balance sheet total (assets)   93.0 160 399 235 258 308 0.0 0.0   Net Debt   67.5 75.5 3.6 -6.2 123 290 424 424     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   793 1,294 1,236 1,160 0 0 0 0   Net sales growth   824.5% 63.2% -4.5% -6.2% -100.0% 0.0% 0.0% 0.0%   Gross profit   47.8 24.3 -32.3 -29.8 -95.1 -111 0.0 0.0   Gross profit growth   30.1% -49.3% 0.0% 7.8% -218.8% -17.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   93 160 399 235 258 308 0 0   Balance sheet change%   -26.5% 71.9% 149.4% -41.2% 10.2% 19.3% -100.0% 0.0%   Added value   47.8 24.3 -32.3 -29.8 -95.1 -111.3 0.0 0.0   Added value %   6.0% 1.9% -2.6% -2.6% 0.0% 0.0% 0.0% 0.0%   Investments   -34 50 49 50 0 0 -174 0   Net sales trend   1.0 2.0 -1.0 -2.0 -3.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -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 %   6.0% 1.9% -2.6% -2.6% 0.0% 0.0% 0.0% 0.0%   EBIT %   6.0% 1.9% -2.6% -2.6% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   4.1% 1.1% -2.8% -2.8% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   4.1% 1.1% -2.8% -2.8% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   5.2% 1.4% -2.8% -2.8% 0.0% 0.0% 0.0% 0.0%   ROA %   27.0% 12.5% -11.3% -8.5% -26.3% -22.4% 0.0% 0.0%   ROI %   43.7% 25.8% -88.6% -1,827.5% -161.3% -56.7% 0.0% 0.0%   ROE %   29.4% 11.4% -12.5% -10.3% -40.3% -41.4% 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 %   -23.2% -7.9% -11.1% -26.0% -41.3% -49.2% -100.0% -100.0%   Relative indebtedness %   15.3% 13.4% 36.3% 27.3% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   15.3% 13.4% 36.3% 26.8% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   141.1% 311.2% -11.0% 20.8% -129.6% -261.0% 0.0% 0.0%   Gearing %   -240.6% -552.3% -7.2% 0.0% -67.9% -97.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   0.6 0.5 0.6 0.2 0.2 0.3 0.0 0.0   Current Ratio   0.6 0.5 0.6 0.2 0.2 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 6.2 0.0 0.0 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 24.5 128.1 97.2 0.0 0.0 0.0 0.0   Current assets / Net sales %   8.6% 6.6% 22.3% 5.2% 0.0% 0.0% 0.0% 0.0%   Net working capital   -53.0 -88.5 -173.4 -255.9 -289.2 -398.7 -211.9 -211.9   Net working capital %   -6.7% -6.8% -14.0% -22.1% 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0