Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

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

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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   8.2% 4.2% 5.7% 7.0% 5.9% 6.1% 12.2% 12.2%   Credit score (0-100)   31 50 40 33 39 37 19 19   Credit rating   BB BBB BBB BBB BBB BBB 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   0 0 0 0 0 0 0 0   Gross profit   2,233 5,441 8,514 6,357 3,898 5,767 0.0 0.0   EBITDA   1,500 2,235 1,082 300 26.7 322 0.0 0.0   EBIT   1,494 2,229 1,075 290 -17.3 277 0.0 0.0   Pre-tax profit (PTP)   1,490.8 2,207.8 1,041.1 279.8 -21.6 270.7 0.0 0.0   Net earnings   1,150.7 1,711.0 800.1 205.2 -23.2 204.7 0.0 0.0   Pre-tax profit without non-rec. items   1,491 2,208 1,041 280 -21.6 271 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   12.3 6.1 0.0 162 170 125 0.0 0.0   Shareholders equity total   992 2,649 840 245 222 427 387 387   Interest-bearing liabilities   0.0 0.0 102 259 1,063 1,089 0.0 0.0   Balance sheet total (assets)   1,664 4,174 3,673 1,629 1,418 1,616 387 387   Net Debt   -1,114 -3,027 102 -190 563 589 -387 -387     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   2,233 5,441 8,514 6,357 3,898 5,767 0.0 0.0   Gross profit growth   228.3% 143.7% 56.5% -25.3% -38.7% 48.0% -100.0% 0.0%   Employees   0 4 6 6 7 9 0 0   Employee growth %   0.0% 0.0% 50.0% 0.0% 16.7% 28.6% -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)   1,664 4,174 3,673 1,629 1,418 1,616 387 387   Balance sheet change%   1,842.8% 150.9% -12.0% -55.6% -13.0% 14.0% -76.1% 0.0%   Added value   1,500.1 2,234.8 1,081.5 300.4 -7.0 322.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12 -12 -12 152 -36 -90 -125 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 1.0 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 (%)   66.9% 41.0% 12.6% 4.6% -0.4% 4.8% 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 %   161.1% 76.5% 27.5% 11.1% -1.0% 18.6% 0.0% 0.0%   ROI %   297.3% 121.7% 57.5% 36.9% -1.7% 20.1% 0.0% 0.0%   ROE %   213.6% 94.0% 45.9% 37.8% -10.0% 63.1% 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 %   59.6% 63.5% 22.9% 15.1% 15.7% 26.4% 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, %   -74.3% -135.4% 9.4% -63.3% 2,107.8% 182.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 12.1% 105.5% 478.8% 255.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   52.3% 0.0% 75.4% 7.3% 1.0% 1.1% 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   2.2 2.6 1.3 0.9 0.9 1.2 0.0 0.0   Current Ratio   2.2 2.6 1.3 0.9 0.9 1.2 0.0 0.0   Cash and cash equivalent   1,114.0 3,026.9 0.0 448.9 499.6 500.7 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   778.9 2,430.4 694.5 -101.9 -137.0 218.2 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   0 559 180 50 -1 36 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 559 180 50 4 36 0 0   EBIT / employee   0 557 179 48 -2 31 0 0   Net earnings / employee   0 428 133 34 -3 23 0 0