Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FITNESS SYD, AABENRAA ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.7%   Bankruptcy risk   3.7% 3.3% 12.5% 19.9% 18.2% 29.2% 18.8% 21.2%   Credit score (0-100)   54 56 20 6 7 1 6 5   Credit rating   BBB BBB BB B B C B B   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,288 1,102 1,498 -63.0 11.0 -15.3 0.0 0.0   EBITDA   166 95.0 1,192 -63.0 11.0 -16.1 0.0 0.0   EBIT   156 85.0 1,177 -63.0 11.0 -16.1 0.0 0.0   Pre-tax profit (PTP)   140.0 84.0 1,195.0 -59.0 9.0 -13.6 0.0 0.0   Net earnings   107.0 65.0 932.0 -46.0 7.0 -10.4 0.0 0.0   Pre-tax profit without non-rec. items   140 84.0 1,195 -59.0 9.0 -15.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   362 352 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   302 367 1,299 253 260 249 45.8 45.8   Interest-bearing liabilities   228 40.0 4.0 315 0.0 0.0 0.0 0.0   Balance sheet total (assets)   863 704 1,715 662 318 257 45.8 45.8   Net Debt   224 36.0 -954 -213 -267 -181 -45.8 -45.8     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   1,288 1,102 1,498 -63.0 11.0 -15.3 0.0 0.0   Gross profit growth   20.0% -14.4% 35.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   2 2 2 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   863 704 1,715 662 318 257 46 46   Balance sheet change%   -10.9% -18.4% 143.6% -61.4% -52.0% -19.3% -82.2% 0.0%   Added value   156.0 85.0 1,177.0 -63.0 11.0 -16.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6 -20 -367 0 0 0 0 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 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   12.1% 7.7% 78.6% 100.0% 100.0% 105.3% 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 %   18.3% 11.9% 98.8% -4.7% 2.2% -5.2% 0.0% 0.0%   ROI %   27.5% 17.6% 135.0% -6.0% 2.7% -5.9% 0.0% 0.0%   ROE %   43.1% 19.4% 111.9% -5.9% 2.7% -4.1% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   35.0% 56.1% 75.7% 38.2% 81.8% 96.9% 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, %   134.9% 37.9% -80.0% 338.1% -2,427.3% 1,125.4% 0.0% 0.0%   Gearing %   75.5% 10.9% 0.3% 124.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.9% 6.7% 0.0% 1.9% 1.3% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.0 1.5 4.1 1.6 5.5 32.1 0.0 0.0   Current Ratio   1.0 1.3 4.1 1.6 5.5 32.1 0.0 0.0   Cash and cash equivalent   4.0 4.0 958.0 528.0 267.0 181.3 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -1.0 75.0 1,299.0 253.0 260.0 248.5 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   78 43 589 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   83 48 596 0 0 0 0 0   EBIT / employee   78 43 589 0 0 0 0 0   Net earnings / employee   54 33 466 0 0 0 0 0