Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Banken 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 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7%   Bankruptcy risk   0.0% 0.0% 5.5% 6.5% 4.2% 5.3% 17.2% 17.2%   Credit score (0-100)   0 0 41 35 48 41 10 10   Credit rating   N/A N/A BBB BBB BBB 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 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 915 944 1,123 1,163 0.0 0.0   EBITDA   0.0 0.0 145 101 483 406 0.0 0.0   EBIT   0.0 0.0 -60.5 -118 261 179 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -140.6 -184.1 204.4 137.7 0.0 0.0   Net earnings   0.0 0.0 -110.1 -143.9 159.1 107.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -141 -184 204 138 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 995 776 599 371 0.0 0.0   Shareholders equity total   0.0 0.0 -143 -287 -128 -20.5 -60.5 -60.5   Interest-bearing liabilities   0.0 0.0 741 749 613 424 60.5 60.5   Balance sheet total (assets)   0.0 0.0 1,474 1,002 945 631 0.0 0.0   Net Debt   0.0 0.0 464 749 507 359 60.5 60.5     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 0.0 915 944 1,123 1,163 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 3.2% 19.0% 3.6% -100.0% 0.0%   Employees   0 0 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 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)   0 0 1,474 1,002 945 631 0 0   Balance sheet change%   0.0% 0.0% 0.0% -32.0% -5.7% -33.2% -100.0% 0.0%   Added value   0.0 0.0 145.0 100.6 479.7 406.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 789 -437 -399 -455 -371 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   0.0% 0.0% -6.6% -12.5% 23.2% 15.4% 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 %   0.0% 0.0% -3.7% -8.1% 22.1% 20.7% 0.0% 0.0%   ROI %   0.0% 0.0% -4.4% -9.1% 24.4% 24.8% 0.0% 0.0%   ROE %   0.0% 0.0% -7.5% -11.6% 16.3% 13.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% -8.8% -22.3% -12.0% -3.1% -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, %   0.0% 0.0% 320.1% 744.9% 105.1% 88.4% 0.0% 0.0%   Gearing %   0.0% 0.0% -519.0% -261.3% -479.9% -2,069.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 21.6% 8.9% 8.3% 7.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.7 0.3 0.5 0.3 0.0 0.0   Current Ratio   0.0 0.0 0.8 0.3 0.6 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 276.9 0.0 105.3 64.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 0.0 -100.9 -261.8 -177.9 -224.7 -30.2 -30.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 73 50 240 203 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 73 50 241 203 0 0   EBIT / employee   0 0 -30 -59 131 89 0 0   Net earnings / employee   0 0 -55 -72 80 54 0 0