CVR number 40228446
Industry 93.1300 Fitness facilities

STORM FITNESS ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.7% 1.7% 1.7% 1.7% 1.7%  
Bankruptcy risk  4.2% 3.5% 3.8% 2.7% 2.4%  
Credit score (0-100)  50 53 49 60 62  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  242 289 158 454 616  
EBITDA  240 248 92.6 379 541  
EBIT  153 168 -2.2 73.7 210  
Pre-tax profit (PTP)  7.0 58.0 -101.6 27.1 -37.8  
Net earnings  4.0 44.9 -79.3 8.3 -38.1  
Pre-tax profit without non-rec. items  7.0 58.0 -102 27.1 -37.8  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  2,197 2,213 2,123 2,929 4,073  
Shareholders equity total  54.0 98.9 19.6 27.9 -10.2  
Interest-bearing liabilities  1,436 1,619 2,001 1,972 2,090  
Balance sheet total (assets)  2,210 2,414 2,147 2,953 4,073  
Net Debt  1,435 1,617 1,999 1,970 2,090  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  242 289 158 454 616  
Gross profit growth  0.0% 19.4% -45.4% 187.8% 35.8%  
Employees  0 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,210 2,414 2,147 2,953 4,073  
Balance sheet change%  0.0% 9.2% -11.0% 37.5% 37.9%  
Added value  239.7 247.7 92.6 168.5 540.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  2,110 -64 -184 501 814  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 -1.0 1.0 2.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  63.4% 58.1% -1.4% 16.2% 34.1%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  6.9% 7.3% -0.1% 9.1% 6.0%  
ROI %  8.1% 8.5% -0.1% 9.4% 6.0%  
ROE %  7.4% 58.7% -133.8% 35.0% -1.9%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  2.5% 4.2% 0.9% 0.9% -0.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  598.5% 652.7% 2,157.9% 520.4% 386.5%  
Gearing %  2,659.0% 1,636.8% 10,205.5% 7,066.0% -20,403.7%  
Net interest  0 0 0 0 0  
Financing costs %  20.4% 7.2% 5.5% 10.3% 12.2%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.0 0.3 0.0 0.0 0.0  
Current Ratio  0.0 0.3 0.0 0.0 0.0  
Cash and cash equivalent  1.8 2.0 1.9 1.7 0.0  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -472.5 -539.2 -542.8 -502.8 -554.9  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 248 93 169 541  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 248 93 379 541  
EBIT / employee  0 168 -2 74 210  
Net earnings / employee  0 45 -79 8 -38