Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FitnessLab 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7%   Bankruptcy risk   8.8% 44.5% 24.1% 9.8% 4.3% 9.5% 14.3% 14.0%   Credit score (0-100)   29 0 3 24 46 26 15 16   Credit rating   BB C B 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,268 464 1,055 2,031 1,108 791 0.0 0.0   EBITDA   744 -651 -103 1,186 460 -364 0.0 0.0   EBIT   143 -984 -295 1,065 375 -462 0.0 0.0   Pre-tax profit (PTP)   139.7 -887.6 -296.9 1,062.3 372.3 -578.4 0.0 0.0   Net earnings   107.5 -765.5 73.2 838.2 288.3 -453.0 0.0 0.0   Pre-tax profit without non-rec. items   140 -888 -297 1,062 372 -578 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   501 398 490 836 985 919 0.0 0.0   Shareholders equity total   367 -398 -325 513 801 348 298 298   Interest-bearing liabilities   0.0 43.2 41.1 250 18.8 2,363 0.0 0.0   Balance sheet total (assets)   538 550 1,119 1,222 1,250 3,140 298 298   Net Debt   -20.2 36.0 -58.4 155 0.6 2,363 -298 -298     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,268 464 1,055 2,031 1,108 791 0.0 0.0   Gross profit growth   20.8% -63.4% 127.3% 92.5% -45.4% -28.6% -100.0% 0.0%   Employees   2 3 0 0 0 2 0 0   Employee growth %   0.0% 50.0% -100.0% 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)   538 550 1,119 1,222 1,250 3,140 298 298   Balance sheet change%   -38.2% 2.2% 103.4% 9.3% 2.3% 151.2% -90.5% 0.0%   Added value   744.2 -650.9 -103.3 1,186.4 496.2 -364.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -934 -436 -100 225 64 -163 -919 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   11.2% -211.9% -28.0% 52.5% 33.9% -58.4% 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 %   20.2% -118.1% -24.7% 79.9% 30.4% -21.0% 0.0% 0.0%   ROI %   34.5% -408.7% -568.7% 265.0% 47.4% -26.2% 0.0% 0.0%   ROE %   34.3% -167.0% 8.8% 102.7% 43.9% -78.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   68.2% -206.9% -97.6% 42.0% 64.1% 11.1% 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, %   -2.7% -5.5% 56.6% 13.1% 0.1% -648.9% 0.0% 0.0%   Gearing %   0.0% -10.8% -12.6% 48.7% 2.3% 678.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 43.4% 3.7% 2.2% 2.2% 9.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.8 1.8 0.5 0.5 2.2 0.0 0.0   Current Ratio   0.2 0.2 0.4 0.5 0.6 2.2 0.0 0.0   Cash and cash equivalent   20.2 7.2 99.5 95.0 18.2 0.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -134.1 -776.5 -829.2 -323.3 -183.4 1,218.2 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   372 -217 0 0 0 -182 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   372 -217 0 0 0 -182 0 0   EBIT / employee   71 -328 0 0 0 -231 0 0   Net earnings / employee   54 -255 0 0 0 -227 0 0