Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fit & Sund Skanderborg 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   22.3% 4.6% 7.2% 17.3% 10.2% 4.8% 14.5% 14.5%   Credit score (0-100)   5 47 34 8 23 44 15 15   Credit rating   B BBB BBB BB BB BBB 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,174 1,977 1,722 624 1,685 3,509 0.0 0.0   EBITDA   -114 533 311 -970 181 753 0.0 0.0   EBIT   -252 395 161 -1,058 24.6 468 0.0 0.0   Pre-tax profit (PTP)   -339.5 289.5 90.9 -1,146.6 -3.4 268.4 0.0 0.0   Net earnings   -339.5 458.7 67.7 -895.1 -4.0 76.7 0.0 0.0   Pre-tax profit without non-rec. items   -339 290 90.9 -1,147 -3.4 268 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   290 152 299 675 546 699 0.0 0.0   Shareholders equity total   -1,029 -570 -502 -1,397 -1,401 -1,528 -1,578 -1,578   Interest-bearing liabilities   889 1,029 738 2,218 2,753 3,303 1,724 1,724   Balance sheet total (assets)   833 844 1,144 1,770 1,867 2,737 146 146   Net Debt   888 1,028 737 2,216 2,751 3,302 1,724 1,724     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,174 1,977 1,722 624 1,685 3,509 0.0 0.0   Gross profit growth   -20.7% 68.4% -12.9% -63.8% 170.2% 108.3% -100.0% 0.0%   Employees   4 4 4 6 4 6 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% -33.3% 50.0% -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)   833 844 1,144 1,770 1,867 2,737 146 146   Balance sheet change%   -4.3% 1.3% 35.6% 54.7% 5.5% 46.6% -94.7% 0.0%   Added value   -114.0 532.9 310.8 -970.3 112.5 753.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -276 -276 -3 289 -285 14 -699 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   -21.5% 20.0% 9.3% -169.7% 1.5% 13.3% 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 %   -14.7% 24.1% 10.5% -44.0% 1.3% 12.4% 0.0% 0.0%   ROI %   -24.3% 39.7% 17.3% -69.5% 1.6% 15.3% 0.0% 0.0%   ROE %   -39.9% 54.7% 6.8% -61.4% -0.2% 3.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   -55.3% -40.3% -30.5% -44.1% -42.9% -35.8% -91.5% -91.5%   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, %   -778.9% 192.9% 237.2% -228.4% 1,520.0% 438.4% 0.0% 0.0%   Gearing %   -86.4% -180.5% -146.8% -158.7% -196.4% -216.2% -109.3% -109.3%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.1% 11.0% 7.9% 6.0% 1.8% 6.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.1 0.2 0.3 0.6 0.7 0.6 0.0 0.0   Current Ratio   0.1 0.2 0.3 0.6 0.7 0.6 0.0 0.0   Cash and cash equivalent   1.1 0.8 0.2 2.0 1.6 0.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -1,668.4 -1,071.5 -1,128.8 -504.2 -448.9 -874.1 -861.9 -861.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -29 133 78 -162 28 126 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -29 133 78 -162 45 126 0 0   EBIT / employee   -63 99 40 -176 6 78 0 0   Net earnings / employee   -85 115 17 -149 -1 13 0 0