Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Pure Performance 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  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% 2.0% 2.0%   Bankruptcy risk   2.3% 1.2% 1.3% 1.1% 1.3% 1.7% 9.8% 9.8%   Credit score (0-100)   66 83 79 83 79 72 25 25   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 44.5 23.8 96.7 30.1 3.2 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   1,613 2,030 2,262 2,498 1,783 1,839 0.0 0.0   EBITDA   672 998 1,064 1,059 624 462 0.0 0.0   EBIT   466 787 349 233 373 260 0.0 0.0   Pre-tax profit (PTP)   307.0 688.2 327.3 211.2 350.9 255.2 0.0 0.0   Net earnings   238.3 536.1 253.2 162.5 271.6 198.2 0.0 0.0   Pre-tax profit without non-rec. items   307 688 327 211 351 255 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   1,837 1,626 1,026 676 425 223 0.0 0.0   Shareholders equity total   404 940 1,193 1,356 1,627 1,375 1,325 1,325   Interest-bearing liabilities   96.5 100 100 238 106 3.4 0.0 0.0   Balance sheet total (assets)   2,576 2,572 1,996 2,038 2,032 1,592 1,325 1,325   Net Debt   -267 -307 -401 -567 -1,143 -918 -1,325 -1,325     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   1,613 2,030 2,262 2,498 1,783 1,839 0.0 0.0   Gross profit growth   18.1% 25.8% 11.4% 10.5% -28.6% 3.2% -100.0% 0.0%   Employees   1 2 2 2 2 2 0 0   Employee growth %   0.0% 100.0% 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)   2,576 2,572 1,996 2,038 2,032 1,592 1,325 1,325   Balance sheet change%   3.7% -0.2% -22.4% 2.1% -0.3% -21.7% -16.8% 0.0%   Added value   672.1 997.9 1,063.7 1,058.8 1,198.7 461.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -382 -422 -1,316 -1,175 -502 -404 -223 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 (%)   28.9% 38.8% 15.4% 9.3% 20.9% 14.1% 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 %   18.4% 30.6% 15.3% 11.6% 18.3% 14.3% 0.0% 0.0%   ROI %   21.5% 38.3% 19.8% 15.5% 22.4% 16.7% 0.0% 0.0%   ROE %   83.7% 79.8% 23.7% 12.8% 18.2% 13.2% 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 %   15.7% 36.5% 59.8% 66.5% 80.1% 86.4% 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, %   -39.8% -30.8% -37.7% -53.5% -183.2% -198.8% 0.0% 0.0%   Gearing %   23.9% 10.6% 8.4% 17.6% 6.5% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   161.8% 100.3% 21.4% 13.0% 12.9% 8.7% 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   1.2 1.9 1.6 2.3 5.1 6.1 0.0 0.0   Current Ratio   1.3 2.1 1.7 2.3 5.3 6.3 0.0 0.0   Cash and cash equivalent   363.9 407.3 500.9 805.0 1,248.9 921.9 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   155.2 493.9 385.4 779.5 1,302.0 1,152.2 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   672 499 532 529 599 231 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   672 499 532 529 312 231 0 0   EBIT / employee   466 393 174 117 187 130 0 0   Net earnings / employee   238 268 127 81 136 99 0 0