Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RAW Fitness 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.7%   Bankruptcy risk   9.3% 8.5% 3.1% 8.0% 6.9% 10.5% 20.5% 15.8%   Credit score (0-100)   29 30 58 31 33 22 4 12   Credit rating   BB BB BBB BB BBB BB B 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   113 389 1,327 1,078 709 260 0.0 0.0   EBITDA   42.9 137 532 -82.6 219 -72.1 0.0 0.0   EBIT   5.2 87.1 465 -149 152 -139 0.0 0.0   Pre-tax profit (PTP)   4.7 81.6 429.3 -174.5 142.8 -143.7 0.0 0.0   Net earnings   -6.6 73.8 324.8 -145.1 111.6 -145.7 0.0 0.0   Pre-tax profit without non-rec. items   4.7 81.6 429 -175 143 -144 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   304 336 270 203 136 69.3 0.0 0.0   Shareholders equity total   2.5 76.3 293 119 260 114 63.8 63.8   Interest-bearing liabilities   0.0 49.6 144 20.1 0.0 0.0 0.0 0.0   Balance sheet total (assets)   344 529 842 428 655 487 63.8 63.8   Net Debt   -5.9 3.9 -260 -41.3 -167 -4.2 -63.8 -63.8     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   113 389 1,327 1,078 709 260 0.0 0.0   Gross profit growth   110.4% 244.5% 241.3% -18.8% -34.2% -63.3% -100.0% 0.0%   Employees   1 1 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 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)   344 529 842 428 655 487 64 64   Balance sheet change%   -20.2% 53.8% 59.3% -49.1% 52.9% -25.7% -86.9% 0.0%   Added value   42.9 137.1 532.0 -82.6 218.5 -72.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -76 -18 -133 -133 -133 -133 -69 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 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   4.6% 22.4% 35.1% -13.8% 21.4% -53.4% 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 %   1.3% 20.0% 68.3% -23.5% 27.9% -23.7% 0.0% 0.0%   ROI %   1.6% 47.8% 161.3% -51.0% 75.9% -72.3% 0.0% 0.0%   ROE %   -114.8% 187.5% 175.9% -70.5% 59.0% -78.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.7% 14.4% 34.8% 27.8% 39.6% 23.4% 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, %   -13.6% 2.9% -48.8% 50.0% -76.6% 5.9% 0.0% 0.0%   Gearing %   0.0% 65.0% 49.0% 16.9% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 22.1% 39.8% 30.7% 84.5% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.3 0.4 1.1 0.7 1.3 1.1 0.0 0.0   Current Ratio   0.3 0.4 1.1 0.7 1.3 1.1 0.0 0.0   Cash and cash equivalent   5.9 45.7 403.5 61.4 167.4 4.2 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -73.6 -252.2 33.2 -84.0 112.7 24.1 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   43 137 266 -41 109 -36 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   43 137 266 -41 109 -36 0 0   EBIT / employee   5 87 233 -75 76 -69 0 0   Net earnings / employee   -7 74 162 -73 56 -73 0 0