CVR number 43100521
Industry 85.5100 Sports and recreation education

Macapili Fitness ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
N/A
2020
N/A
2021
N/A
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  2.0% 2.0% 2.0% 2.0% 2.0%  
Bankruptcy risk  0.0% 0.0% 0.0% 5.9% 3.3%  
Credit score (0-100)  0 0 0 39 53  
Credit rating  N/A N/A N/A BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
N/A
2020
N/A
2021
N/A
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  0.0 0.0 0.0 1,229 1,457  
EBITDA  0.0 0.0 0.0 471 542  
EBIT  0.0 0.0 0.0 471 542  
Pre-tax profit (PTP)  0.0 0.0 0.0 467.2 534.0  
Net earnings  0.0 0.0 0.0 362.8 415.2  
Pre-tax profit without non-rec. items  0.0 0.0 0.0 468 534  
 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
N/A
2021
N/A
2022
2023/6
2023
2024/6
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  0.0 0.0 0.0 403 468  
Interest-bearing liabilities  0.0 0.0 0.0 26.7 26.7  
Balance sheet total (assets)  0.0 0.0 0.0 680 938  
Net Debt  0.0 0.0 0.0 -595 -878  
 
See the entire balance sheet

Volume 
2019
N/A
2020
N/A
2021
N/A
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 0.0 0.0 1,229 1,457  
Gross profit growth  0.0% 0.0% 0.0% 0.0% 18.6%  
Employees  0 0 0 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 0 0 680 938  
Balance sheet change%  0.0% 0.0% 0.0% 0.0% 37.9%  
Added value  0.0 0.0 0.0 470.6 541.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 0.0 0.0 1.0 2.0  

Profitability 
2019
N/A
2020
N/A
2021
N/A
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 0.0% 0.0% 38.3% 37.2%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 0.0% 0.0% 69.5% 67.1%  
ROI %  0.0% 0.0% 0.0% 110.1% 117.6%  
ROE %  0.0% 0.0% 0.0% 90.1% 95.4%  

Solidity 
2019
N/A
2020
N/A
2021
N/A
2022
2023/6
2023
2024/6
Equity ratio %  0.0% 0.0% 0.0% 59.2% 49.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% 0.0% -126.4% -161.9%  
Gearing %  0.0% 0.0% 0.0% 6.6% 5.7%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 34.2% 34.7%  

Liquidity 
2019
N/A
2020
N/A
2021
N/A
2022
2023/6
2023
2024/6
Quick Ratio  0.0 0.0 0.0 2.5 2.6  
Current Ratio  0.0 0.0 0.0 2.5 2.6  
Cash and cash equivalent  0.0 0.0 0.0 621.3 904.2  

Capital use efficiency 
2019
N/A
2020
N/A
2021
N/A
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 0.0 0.0 402.8 576.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
N/A
2020
N/A
2021
N/A
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 471 542  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 471 542  
EBIT / employee  0 0 0 471 542  
Net earnings / employee  0 0 0 363 415