Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fitness Audio Europe 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% 2.3%   Bankruptcy risk   3.9% 4.2% 4.9% 6.9% 8.9% 5.8% 16.1% 14.7%   Credit score (0-100)   53 50 46 35 26 39 11 2   Credit rating   BB BB BB BB B BB 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   1,294 1,521 1,827 2,261 1,807 1,239 0.0 0.0   EBITDA   218 256 208 458 162 226 0.0 0.0   EBIT   203 240 189 426 130 198 0.0 0.0   Pre-tax profit (PTP)   23.3 138.2 -12.5 280.3 -81.8 -48.2 0.0 0.0   Net earnings   15.5 114.1 -12.5 227.4 -81.8 -48.2 0.0 0.0   Pre-tax profit without non-rec. items   23.3 138 -12.5 280 -81.8 -48.2 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   44.5 54.7 35.0 60.8 28.1 0.0 0.0 0.0   Shareholders equity total   120 234 172 382 191 35.0 -15.0 -15.0   Interest-bearing liabilities   2,108 2,398 1,912 1,117 1,453 2,469 15.0 15.0   Balance sheet total (assets)   2,550 3,434 3,239 3,805 3,802 3,657 0.0 0.0   Net Debt   2,106 2,388 1,818 876 1,453 2,467 15.0 15.0     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   1,294 1,521 1,827 2,261 1,807 1,239 0.0 0.0   Gross profit growth   26.5% 17.5% 20.1% 23.7% -20.1% -31.4% -100.0% 0.0%   Employees   0 0 0 0 0 5 0 0   Employee growth %   0.0% 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)   2,550 3,434 3,239 3,805 3,802 3,657 0 0   Balance sheet change%   6.8% 34.7% -5.7% 17.5% -0.1% -3.8% -100.0% 0.0%   Added value   203.2 240.3 188.5 425.6 129.7 198.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -29 -5 -39 -7 -65 -56 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 5.0 5.0 5.0 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 (%)   15.7% 15.8% 10.3% 18.8% 7.2% 16.0% 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 %   7.7% 9.6% 6.4% 12.7% 4.0% 5.5% 0.0% 0.0%   ROI %   9.0% 11.8% 9.0% 24.9% 6.9% 9.9% 0.0% 0.0%   ROE %   13.8% 64.4% -6.2% 82.1% -28.5% -42.5% 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 %   4.7% 6.8% 5.3% 10.0% 5.0% 1.0% -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, %   967.4% 933.2% 872.9% 191.2% 895.1% 1,090.6% 0.0% 0.0%   Gearing %   1,753.8% 1,023.3% 1,112.6% 292.0% 759.3% 7,047.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.3% 6.6% 10.4% 10.9% 14.8% 12.9% 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   0.1 0.4 0.2 0.4 0.3 0.3 0.0 0.0   Current Ratio   1.0 1.0 1.0 1.0 1.0 1.0 0.0 0.0   Cash and cash equivalent   1.9 9.8 94.2 240.4 0.0 2.0 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   48.4 109.5 35.7 161.7 11.5 -96.4 -7.5 -7.5   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   0 0 0 0 0 40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 45 0 0   EBIT / employee   0 0 0 0 0 40 0 0   Net earnings / employee   0 0 0 0 0 -10 0 0