Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SmartGym 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  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   1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7%   Bankruptcy risk   30.0% 28.7% 20.0% 9.1% 31.4% 29.6% 15.1% 15.1%   Credit score (0-100)   2 2 5 26 0 1 13 13   Credit rating   C B B BB C C 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)  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   0 0 0 0 0 0 0 0   Gross profit   -153 -27.6 299 574 605 907 0.0 0.0   EBITDA   -728 -471 -203 19.1 -185 23.8 0.0 0.0   EBIT   -745 -496 -334 -165 -456 -245 0.0 0.0   Pre-tax profit (PTP)   -805.7 -574.1 -463.6 -204.4 -528.4 -343.2 0.0 0.0   Net earnings   -805.7 -574.1 -463.6 -204.4 -528.4 -343.2 0.0 0.0   Pre-tax profit without non-rec. items   -806 -574 -464 -204 -528 -343 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   75.8 68.4 871 1,240 1,128 875 0.0 0.0   Shareholders equity total   -1,605 -2,179 -2,643 221 -307 -651 -751 -751   Interest-bearing liabilities   1,807 2,345 2,923 243 101 84.8 765 765   Balance sheet total (assets)   436 246 1,011 1,360 1,274 906 14.3 14.3   Net Debt   1,760 2,345 2,922 242 76.8 82.8 765 765     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   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   -153 -27.6 299 574 605 907 0.0 0.0   Gross profit growth   49.7% 81.9% 0.0% 91.7% 5.5% 49.8% -100.0% 0.0%   Employees   2 2 2 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   436 246 1,011 1,360 1,274 906 14 14   Balance sheet change%   13.4% -43.6% 311.5% 34.5% -6.3% -28.9% -98.4% 0.0%   Added value   -728.3 -471.3 -202.8 19.1 -271.4 23.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -14 -32 672 229 -399 -538 -875 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  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 %   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 (%)   488.3% 1,797.6% -111.5% -28.8% -75.3% -27.0% 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 %   -46.2% -22.2% -11.0% -6.6% -31.0% -15.6% 0.0% 0.0%   ROI %   -50.3% -23.9% -11.7% -8.2% -107.8% -181.2% 0.0% 0.0%   ROE %   -196.4% -168.4% -73.8% -33.2% -70.7% -31.5% 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 %   -78.6% -89.9% -72.3% 16.2% -19.4% -41.8% -98.1% -98.1%   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, %   -241.6% -497.6% -1,440.9% 1,267.9% -41.6% 347.9% 0.0% 0.0%   Gearing %   -112.6% -107.6% -110.6% 110.0% -32.7% -13.0% -101.9% -101.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 3.8% 4.9% 2.5% 42.1% 105.7% 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   0.1 0.0 0.0 0.1 0.1 0.0 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.1 0.1 0.0 0.0 0.0   Cash and cash equivalent   47.1 0.1 0.4 0.8 23.9 2.0 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 0.0 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   -1,857.9 -2,349.6 -3,178.6 -867.9 -1,380.4 -1,539.7 -382.5 -382.5   Net working capital %   0.0% 0.0% 0.0% 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   -364 -236 -101 10 -136 12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -364 -236 -101 10 -92 12 0 0   EBIT / employee   -373 -248 -167 -83 -228 -123 0 0   Net earnings / employee   -403 -287 -232 -102 -264 -172 0 0