Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

iGym Horsens 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% 1.7% 1.7%   Bankruptcy risk   11.8% 10.8% 7.1% 6.1% 21.0% 15.6% 17.2% 17.2%   Credit score (0-100)   22 24 34 37 4 11 10 10   Credit rating   BB BB BBB BBB B 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   -70.6 912 816 476 -304 -72.3 0.0 0.0   EBITDA   -115 310 241 169 -304 -72.3 0.0 0.0   EBIT   -164 -70.0 226 154 -319 -87.3 0.0 0.0   Pre-tax profit (PTP)   -174.8 -122.4 191.2 113.4 -357.4 -89.4 0.0 0.0   Net earnings   -174.8 -122.4 207.7 88.4 -348.9 -89.4 0.0 0.0   Pre-tax profit without non-rec. items   -175 -122 191 113 -357 -89.4 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   29.2 76.2 61.2 46.2 31.2 16.2 0.0 0.0   Shareholders equity total   -125 -247 -39.6 48.9 -300 -389 -439 -439   Interest-bearing liabilities   1,071 1,092 692 604 25.7 0.0 439 439   Balance sheet total (assets)   996 937 928 842 386 273 0.0 0.0   Net Debt   412 437 277 600 25.7 -7.4 439 439     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   -70.6 912 816 476 -304 -72.3 0.0 0.0   Gross profit growth   0.0% 0.0% -10.5% -41.6% 0.0% 76.2% 0.0% 0.0%   Employees   2 8 2 0 0 0 0 0   Employee growth %   0.0% 300.0% -75.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   996 937 928 842 386 273 0 0   Balance sheet change%   0.0% -5.9% -1.0% -9.3% -54.1% -29.4% -100.0% 0.0%   Added value   -115.0 309.8 241.1 168.5 -304.1 -72.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -20 -333 -30 -30 -30 -30 -16 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 1.0 2.0 -1.0 -2.0 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 (%)   232.6% -7.7% 27.7% 32.2% 104.9% 120.7% 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 %   -14.6% -6.1% 21.0% 17.0% -41.8% -12.9% 0.0% 0.0%   ROI %   -15.3% -6.5% 24.7% 22.0% -92.9% -677.9% 0.0% 0.0%   ROE %   -17.6% -12.7% 22.3% 18.1% -160.3% -27.1% 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 %   95.0% 90.2% -4.1% 5.8% -43.7% -58.8% -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, %   -357.9% 141.2% 114.8% 355.9% -8.5% 10.3% 0.0% 0.0%   Gearing %   -858.3% -441.9% -1,750.8% 1,235.6% -8.6% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 4.8% 3.9% 6.2% 12.2% 16.4% 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   15.7 7.3 0.7 1.1 0.6 0.4 0.0 0.0   Current Ratio   15.7 7.7 0.7 1.1 0.6 0.4 0.0 0.0   Cash and cash equivalent   659.2 655.0 415.6 4.1 0.0 7.4 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   726.9 619.1 -237.3 54.6 -286.4 -359.2 -219.7 -219.7   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   -58 39 121 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -58 39 121 0 0 0 0 0   EBIT / employee   -82 -9 113 0 0 0 0 0   Net earnings / employee   -87 -15 104 0 0 0 0 0