Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Reeform Pilates Corporation ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 2.5%   Bankruptcy risk   9.0% 10.2% 8.6% 9.7% 8.8% 7.7% 9.4% 9.9%   Credit score (0-100)   29 25 29 24 27 25 6 6   Credit rating   B B B B B B B B   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   694 442 0 0 0 0 0 0   Gross profit   27.4 -32.6 29.5 131 34.6 34.2 0.0 0.0   EBITDA   13.5 -52.3 6.7 106 13.5 2.4 0.0 0.0   EBIT   13.5 -52.3 6.7 38.4 13.5 2.4 0.0 0.0   Pre-tax profit (PTP)   13.5 -52.3 6.7 38.4 13.5 2.4 0.0 0.0   Net earnings   10.5 -52.3 6.7 38.4 10.6 1.9 0.0 0.0   Pre-tax profit without non-rec. items   13.5 -52.3 6.7 38.4 13.5 2.4 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   334 414 390 322 354 368 0.0 0.0   Shareholders equity total   200 138 144 176 187 124 50.9 50.9   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 49.1 49.1   Balance sheet total (assets)   338 416 390 323 454 468 100 100   Net Debt   -3.8 -1.8 -0.5 -0.8 0.0 0.0 49.1 49.1     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   694 442 0 0 0 0 0 0   Net sales growth   0.1% -36.3% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   27.4 -32.6 29.5 131 34.6 34.2 0.0 0.0   Gross profit growth   -85.3% 0.0% 0.0% 344.1% -73.5% -1.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   338 416 390 323 454 468 100 100   Balance sheet change%   76.1% 23.0% -6.1% -17.1% 40.5% 3.2% -78.7% 0.0%   Added value   13.5 -52.3 6.7 105.6 80.7 2.4 0.0 0.0   Added value %   1.9% -11.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   176 80 -24 -134 132 14 -368 0   Net sales trend   1.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 %   1.9% -11.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   1.9% -11.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   49.0% 160.6% 22.7% 29.4% 39.1% 7.2% 0.0% 0.0%   Net Earnings %   1.5% -11.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   1.5% -11.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   1.9% -11.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   5.1% -13.9% 1.7% 10.8% 3.5% 0.5% 0.0% 0.0%   ROI %   6.9% -31.0% 4.8% 24.0% 7.5% 1.6% 0.0% 0.0%   ROE %   5.4% -31.0% 4.8% 24.0% 5.8% 1.2% 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 %   59.3% 33.1% 37.0% 54.5% 41.1% 26.6% 50.9% 50.9%   Relative indebtedness %   19.8% 62.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   19.3% 62.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -28.1% 3.4% -7.3% -0.7% 0.0% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 96.4% 96.4%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   3.8 1.8 0.5 0.8 0.0 0.0 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 %   0.5% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -133.7 -276.2 -245.4 -146.5 0.0 -29.2 -24.5 -24.5   Net working capital %   -19.3% -62.5% 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0