Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Backstagegym 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   8.6% 9.5% 10.2% 9.0% 7.1% 9.5% 15.6% 15.6%   Credit score (0-100)   30 27 24 26 33 25 12 12   Credit rating   BB BB BB BB BBB 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   80.1 31.8 55.4 7.8 -0.0 16.1 0.0 0.0   EBITDA   26.6 -18.5 33.4 7.8 -0.0 63.6 0.0 0.0   EBIT   22.9 -22.2 29.6 4.1 -3.8 39.8 0.0 0.0   Pre-tax profit (PTP)   22.8 -22.5 29.1 3.5 -4.3 39.8 0.0 0.0   Net earnings   23.6 -22.5 29.1 3.5 -4.3 34.5 0.0 0.0   Pre-tax profit without non-rec. items   22.8 -22.5 29.1 3.5 -4.3 39.8 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   36.3 32.5 28.8 25.0 21.3 0.0 0.0 0.0   Shareholders equity total   77.9 55.4 84.6 88.1 83.8 118 68.3 68.3   Interest-bearing liabilities   0.0 0.0 0.0 0.0 150 0.0 0.0 0.0   Balance sheet total (assets)   115 78.6 96.8 100 251 180 68.3 68.3   Net Debt   -74.5 -32.1 -68.0 -57.4 110 -5.2 -68.3 -68.3     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   80.1 31.8 55.4 7.8 -0.0 16.1 0.0 0.0   Gross profit growth   37.7% -60.3% 74.4% -85.8% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   115 79 97 100 251 180 68 68   Balance sheet change%   0.5% -31.5% 23.1% 3.8% 150.2% -28.3% -62.1% 0.0%   Added value   26.6 -18.5 33.4 7.8 -0.0 63.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8 -8 -8 -8 -8 -45 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 -1.0 1.0 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 (%)   28.6% -69.9% 53.4% 52.2% 9,968.4% 247.6% 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 %   20.0% -23.0% 33.8% 4.2% -2.2% 18.5% 0.0% 0.0%   ROI %   34.4% -33.3% 42.3% 4.7% -2.4% 22.6% 0.0% 0.0%   ROE %   35.7% -33.7% 41.6% 4.1% -5.0% 34.1% 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 %   67.9% 70.5% 87.4% 87.7% 93.1% 65.6% 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, %   -279.9% 173.9% -203.8% -731.8% -289,463.2% -8.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 179.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.7% 0.0% 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   2.0 1.9 5.6 6.1 2.3 1.6 0.0 0.0   Current Ratio   2.1 2.0 5.6 6.1 10.9 1.6 0.0 0.0   Cash and cash equivalent   74.5 32.1 68.0 57.4 40.0 5.2 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   41.7 22.9 55.8 63.1 172.6 38.3 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  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   0 0 0 0 0 64 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 64 0 0   EBIT / employee   0 0 0 0 0 40 0 0   Net earnings / employee   0 0 0 0 0 34 0 0