Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INFITNESS DENMARK ApS

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% 1.7% 1.7%   Bankruptcy risk   2.3% 6.9% 23.7% 33.0% 14.4% 26.2% 10.6% 10.6%   Credit score (0-100)   66 36 3 0 14 1 23 23   Credit rating   BBB BBB B C BB B 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 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   1,296 967 -187 264 1,197 1,050 0.0 0.0   EBITDA   918 301 -952 -634 313 -152 0.0 0.0   EBIT   583 -60.4 -1,241 -847 230 -215 0.0 0.0   Pre-tax profit (PTP)   578.9 -65.2 -1,252.1 -860.1 220.5 -238.0 0.0 0.0   Net earnings   529.7 -52.6 -1,252.1 -831.3 220.5 -238.0 0.0 0.0   Pre-tax profit without non-rec. items   579 -65.2 -1,252 -860 220 -238 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   668 521 271 96.6 37.9 0.0 0.0 0.0   Shareholders equity total   1,020 968 -285 -1,116 -895 -1,126 -1,582 -1,582   Interest-bearing liabilities   0.2 0.1 8.6 1.0 0.0 0.0 1,597 1,597   Balance sheet total (assets)   1,723 1,641 1,072 1,095 834 966 14.6 14.6   Net Debt   -80.5 -84.9 -102 -117 -88.3 -95.7 1,597 1,597     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   1,296 967 -187 264 1,197 1,050 0.0 0.0   Gross profit growth   -16.6% -25.4% 0.0% 0.0% 354.0% -12.3% -100.0% 0.0%   Employees   3 3 3 3 0 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   1,723 1,641 1,072 1,095 834 966 15 15   Balance sheet change%   20.4% -4.7% -34.7% 2.2% -23.9% 15.9% -98.5% 0.0%   Added value   917.8 301.5 -952.0 -633.8 442.9 -152.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -743 -549 -578 -427 -167 -126 0 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 -3.0 1.0 -1.0 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 (%)   45.0% -6.2% 662.6% -321.4% 19.2% -20.5% 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 %   36.9% -3.6% -82.8% -47.5% 11.7% -11.3% 0.0% 0.0%   ROI %   68.5% -5.8% -240.1% -4,429.6% 47,737.4% 0.0% 0.0% 0.0%   ROE %   70.1% -5.3% -122.8% -76.7% 22.9% -26.4% 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 %   59.2% 58.9% -21.0% -50.5% -51.8% -53.8% -99.1% -99.1%   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, %   -8.8% -28.2% 10.7% 18.4% -28.2% 62.9% 0.0% 0.0%   Gearing %   0.0% 0.0% -3.0% -0.1% -0.0% 0.0% -100.9% -100.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4,242.7% 3,248.2% 253.8% 271.8% 1,881.4% 507,800.0% 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   1.0 1.0 0.3 0.3 0.3 0.3 0.0 0.0   Current Ratio   1.1 1.2 0.4 0.3 0.3 0.3 0.0 0.0   Cash and cash equivalent   80.7 85.0 110.9 117.8 88.3 95.7 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   74.9 103.3 -859.6 -1,506.3 -1,202.1 -1,370.1 -798.4 -798.4   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   306 100 -317 -211 0 -51 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   306 100 -317 -211 0 -51 0 0   EBIT / employee   194 -20 -414 -282 0 -72 0 0   Net earnings / employee   177 -18 -417 -277 0 -79 0 0