Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FitnessPro 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   1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7%   Bankruptcy risk   14.8% 14.9% 7.2% 6.9% 10.4% 18.7% 16.9% 16.9%   Credit score (0-100)   15 15 34 33 23 6 10 10   Credit rating   BB BB BBB BBB BB B 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   140 -389 -260 -1,265 -571 3,798 0.0 0.0   EBITDA   -68.8 -647 -955 -2,361 -3,395 834 0.0 0.0   EBIT   -774 -1,387 -1,433 -2,607 -4,408 -4,823 0.0 0.0   Pre-tax profit (PTP)   -851.6 -299.1 -1,435.9 -2,609.2 -4,616.6 -5,144.7 0.0 0.0   Net earnings   -649.5 -299.1 -1,435.9 -2,609.2 -4,616.6 -5,129.6 0.0 0.0   Pre-tax profit without non-rec. items   -852 -299 -1,436 -2,609 -4,617 -5,145 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   0.0 16.1 27.8 2,967 5,203 500 0.0 0.0   Shareholders equity total   -2,993 -3,292 672 -1,937 -6,554 -11,684 -11,884 -11,884   Interest-bearing liabilities   2,231 3,055 2,330 9,126 15,396 11,785 11,884 11,884   Balance sheet total (assets)   1,155 1,095 3,285 7,496 9,325 793 0.0 0.0   Net Debt   2,180 2,787 2,163 8,740 15,266 11,735 11,884 11,884     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   140 -389 -260 -1,265 -571 3,798 0.0 0.0   Gross profit growth   0.0% 0.0% 33.2% -386.4% 54.9% 0.0% -100.0% 0.0%   Employees   1 1 2 0 7 6 0 0   Employee growth %   0.0% 0.0% 100.0% -100.0% 0.0% -14.3% -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)   1,155 1,095 3,285 7,496 9,325 793 0 0   Balance sheet change%   -40.2% -5.2% 200.1% 128.2% 24.4% -91.5% -100.0% 0.0%   Added value   -68.8 -647.5 -955.0 -2,360.8 -4,161.6 834.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,410 -1,156 -364 3,034 1,310 -11,412 -600 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 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 (%)   -552.9% 356.3% 551.1% 206.1% 772.1% -127.0% 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 %   -15.5% -6.2% -37.4% -41.0% -34.8% -34.0% 0.0% 0.0%   ROI %   -18.7% -8.1% -47.3% -43.0% -35.9% -35.5% 0.0% 0.0%   ROE %   -42.1% -26.6% -162.6% -63.9% -54.9% -101.4% 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 %   -72.2% -75.0% 20.5% -20.5% -41.3% -93.6% -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, %   -3,170.0% -430.4% -226.5% -370.2% -449.7% 1,406.5% 0.0% 0.0%   Gearing %   -74.5% -92.8% 346.8% -471.1% -234.9% -100.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 1.3% 0.1% 0.0% 1.7% 2.4% 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   0.0 0.3 1.0 0.3 0.2 0.0 0.0 0.0   Current Ratio   0.0 0.3 1.0 0.3 0.2 0.0 0.0 0.0   Cash and cash equivalent   50.6 268.3 166.8 386.0 130.1 50.0 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   -2,832.7 -874.8 -79.8 -6,260.4 -13,199.5 -12,283.6 -5,941.8 -5,941.8   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   -69 -647 -477 0 -595 139 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -69 -647 -477 0 -485 139 0 0   EBIT / employee   -774 -1,387 -717 0 -630 -804 0 0   Net earnings / employee   -650 -299 -718 0 -660 -855 0 0