Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Yoga På Vesterbro 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   22.3% 12.7% 10.5% 7.6% 12.3% 15.7% 17.5% 17.3%   Credit score (0-100)   5 18 22 31 18 12 9 9   Credit rating   B BB BB BB BB BB B 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   2,189 1,506 1,653 0 0 0 0 0   Gross profit   1,237 878 1,138 596 604 578 0.0 0.0   EBITDA   189 -186 83.7 -40.3 12.3 -135 0.0 0.0   EBIT   189 -186 83.7 -40.3 12.3 -135 0.0 0.0   Pre-tax profit (PTP)   187.2 -188.3 81.0 -42.0 16.7 -135.8 0.0 0.0   Net earnings   156.4 -188.3 81.0 -42.0 45.7 -106.1 0.0 0.0   Pre-tax profit without non-rec. items   187 -188 81.0 -42.0 16.7 -136 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   118 -69.9 11.1 8.0 53.7 -52.4 -102 -102   Interest-bearing liabilities   0.0 0.0 0.0 0.0 4.0 4.0 102 102   Balance sheet total (assets)   367 315 284 97.0 113 70.4 0.0 0.0   Net Debt   -367 -305 -272 -46.4 -79.4 -6.7 102 102     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   2,189 1,506 1,653 0 0 0 0 0   Net sales growth   0.0% -31.2% 9.8% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,237 878 1,138 596 604 578 0.0 0.0   Gross profit growth   127.7% -29.0% 29.6% -47.7% 1.4% -4.3% -100.0% 0.0%   Employees   0 0 0 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   -1,048.5 -1,064.7 -1,054.6 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   367 315 284 97 113 70 0 0   Balance sheet change%   24.5% -14.1% -10.0% -65.8% 16.1% -37.5% -100.0% 0.0%   Added value   1,237.4 878.4 1,138.3 -40.3 12.3 -134.9 0.0 0.0   Added value %   56.5% 58.3% 68.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 1.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   8.6% -12.4% 5.1% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   8.6% -12.4% 5.1% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   15.3% -21.2% 7.4% -6.8% 2.0% -23.3% 0.0% 0.0%   Net Earnings %   7.1% -12.5% 4.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   7.1% -12.5% 4.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   8.6% -12.5% 4.9% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   57.1% -49.5% 25.0% -21.2% 16.0% -114.6% 0.0% 0.0%   ROI %   124.0% -114.5% 46.1% -31.7% 51.0% -437.7% 0.0% 0.0%   ROE %   145.8% -86.8% 49.6% -439.7% 148.1% -170.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   32.3% -18.2% 3.9% 8.2% 47.7% -42.7% -100.0% -100.0%   Relative indebtedness %   11.4% 25.6% 16.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -5.4% 5.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -194.3% 164.0% -325.4% 115.0% -646.0% 5.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 7.4% -7.6% -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% 20.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 5.6 7.5 1.0 1.9 0.6 0.0 0.0   Current Ratio   0.0 5.6 7.6 1.1 1.9 0.6 0.0 0.0   Cash and cash equivalent   367.1 305.5 272.4 46.4 83.4 10.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.9 1.1 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 %   16.8% 20.9% 17.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   367.1 259.2 246.6 8.0 53.7 -52.4 -51.2 -51.2   Net working capital %   16.8% 17.2% 14.9% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -20 6 -67 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -20 6 -67 0 0   EBIT / employee   0 0 0 -20 6 -67 0 0   Net earnings / employee   0 0 0 -21 23 -53 0 0