Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VIAFIT ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 3.3%   Bankruptcy risk   22.5% 23.8% 23.7% 18.3% 17.8% 14.8% 20.2% 17.9%   Credit score (0-100)   5 4 4 8 7 13 5 8   Credit rating   B B B B B BB B B   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   9 18   2 0 0 0 0   Gross profit   -1.1 11.7 0.1 -3.3 0.0 -1.0 0.0 0.0   EBITDA   -1.1 11.7 0.1 -3.3 -0.4 -1.2 0.0 0.0   EBIT   -1.1 11.7 0.1 -3.3 -0.4 -1.2 0.0 0.0   Pre-tax profit (PTP)   -1.1 11.7 0.1 -3.3 -0.4 -1.2 0.0 0.0   Net earnings   -1.1 11.7 0.1 -3.3 -0.4 -1.2 0.0 0.0   Pre-tax profit without non-rec. items   -1.1 11.7 0.1 -3.3 -0.4 -1.2 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   32.3 44.1 44.0 40.7 40.2 39.1 -40.9 -40.9   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 40.9 40.9   Balance sheet total (assets)   27.8 39.7 38.9 40.7 40.2 39.1 0.0 0.0   Net Debt   -22.4 -31.7 -33.6 -29.7 -29.0 -27.8 40.9 40.9     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   9 18 1 2 0 0 0 0   Net sales growth   33.6% 104.6% -94.4% 50.0% -100.0% 0.0% 0.0% 0.0%   Gross profit   -1.1 11.7 0.1 -3.3 0.0 -1.0 0.0 0.0   Gross profit growth   0.0% 0.0% -99.3% 0.0% 0.0% 0.0% 0.0% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   28 40 39 41 40 39 0 0   Balance sheet change%   -0.6% 43.0% -1.9% 4.4% -1.1% -2.9% -100.0% 0.0%   Added value   -1.1 11.7 0.1 -3.3 -0.4 -1.2 0.0 0.0   Added value %   -12.5% 66.1% 8.7% -223.1% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 2.0 -1.0 1.0 -1.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 -1.0 -2.0 -3.0 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 %   -12.5% 66.1% 8.7% -223.1% 0.0% 0.0% 0.0% 0.0%   EBIT %   -12.5% 66.1% 8.7% -223.1% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 0.0% 112.9% 0.0% 0.0%   Net Earnings %   -12.5% 66.1% 8.7% -223.1% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -12.5% 66.1% 8.7% -223.1% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -12.5% 66.1% 8.7% -223.1% 0.0% 0.0% 0.0% 0.0%   ROA %   -3.9% 34.8% 0.2% -8.4% -1.1% -3.0% 0.0% 0.0%   ROI %   -3.5% 32.4% 0.2% -7.9% -1.1% -3.0% 0.0% 0.0%   ROE %   -3.3% 30.7% 0.2% -7.9% -1.1% -3.0% 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 %   78.9% 91.0% 89.7% 100.0% 100.0% 100.0% -100.0% -100.0%   Relative indebtedness %   -52.7% -24.6% -507.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -311.1% -203.3% -3,868.9% -1,982.6% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   2,060.2% -270.3% -38,632.2% 888.5% 6,696.1% 2,367.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 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   -53.8 -9.1 -7.7 0.0 0.0 0.0 0.0 0.0   Current Ratio   -53.8 -9.1 -7.7 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   22.4 31.7 33.6 29.7 29.0 27.8 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 51.4 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 %   319.9% 223.6% 3,895.0% 2,712.1% 0.0% 0.0% 0.0% 0.0%   Net working capital   28.3 44.1 44.0 40.7 40.2 39.1 -20.5 -20.5   Net working capital %   325.9% 248.2% 4,402.9% 2,712.1% 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   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