Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Shape Pilates 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   7.0% 8.9% 16.4% 7.2% 9.7% 13.4% 17.3% 17.3%   Credit score (0-100)   36 29 11 32 24 16 9 9   Credit rating   BBB BB BB BBB 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   0 0 0 0 0 0 0 0   Gross profit   48.1 226 308 358 468 544 0.0 0.0   EBITDA   3.6 54.2 4.3 22.0 -218 -149 0.0 0.0   EBIT   -18.6 -3.9 -64.7 -26.4 -343 -165 0.0 0.0   Pre-tax profit (PTP)   -18.8 -8.9 -66.1 -27.7 -345.0 -164.7 0.0 0.0   Net earnings   -12.9 -8.1 -52.1 -21.8 -269.1 -181.5 0.0 0.0   Pre-tax profit without non-rec. items   -18.8 -8.9 -66.1 -27.7 -345 -165 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   335 109 64.9 578 66.6 50.6 0.0 0.0   Shareholders equity total   -423 -431 -483 -505 -774 -106 -156 -156   Interest-bearing liabilities   753 795 598 1,324 1,004 179 156 156   Balance sheet total (assets)   529 473 283 948 345 219 0.0 0.0   Net Debt   700 641 386 984 780 35.7 156 156     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   48.1 226 308 358 468 544 0.0 0.0   Gross profit growth   -65.3% 370.2% 36.3% 16.1% 30.8% 16.2% -100.0% 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   -44.5 -171.9 -303.8 -335.8 -686.1 -692.5 0.0 0.0   Balance sheet total (assets)   529 473 283 948 345 219 0 0   Balance sheet change%   43.3% -10.6% -40.2% 235.1% -63.6% -36.5% -100.0% 0.0%   Added value   48.1 226.1 308.1 357.7 391.3 543.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   115 -284 -113 465 -637 -32 -51 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  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 (%)   -38.8% -1.7% -21.0% -7.4% -73.3% -30.3% 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 %   -2.2% -0.4% -7.7% -2.4% -26.7% -22.8% 0.0% 0.0%   ROI %   -2.5% -0.5% -9.2% -2.7% -29.2% -27.8% 0.0% 0.0%   ROE %   -2.9% -1.6% -13.8% -3.5% -41.6% -64.4% 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 %   -44.4% -47.7% -63.1% -34.8% -69.2% -32.6% -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, %   19,363.4% 1,183.2% 9,028.1% 4,483.1% -357.7% -24.0% 0.0% 0.0%   Gearing %   -178.0% -184.4% -123.7% -262.2% -129.7% -169.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.6% 0.2% 0.1% 0.2% 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   0.2 0.4 0.3 0.3 0.2 0.5 0.0 0.0   Current Ratio   0.2 0.4 0.3 0.3 0.2 0.5 0.0 0.0   Cash and cash equivalent   52.9 153.7 212.3 339.9 223.5 143.0 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 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   -773.2 -531.8 -548.2 -1,059.7 -839.8 -156.3 -77.8 -77.8   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 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