Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FITAMO ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   10.8% 5.6% 5.7% 19.7% 10.0% 19.4% 15.3% 15.3%   Credit score (0-100)   24 42 40 5 24 6 13 13   Credit rating   BB BBB BBB B 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   940 0 0 0 0 0 0 0   Gross profit   940 941 1,270 822 14.3 49.4 0.0 0.0   EBITDA   585 543 808 524 -8.4 49.4 0.0 0.0   EBIT   580 535 800 520 -8.4 49.4 0.0 0.0   Pre-tax profit (PTP)   580.1 534.3 799.1 519.8 -8.9 48.1 0.0 0.0   Net earnings   580.1 534.3 799.1 519.8 -8.9 48.1 0.0 0.0   Pre-tax profit without non-rec. items   580 534 799 520 -8.9 48.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   51.0 42.4 33.7 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -7,730 -7,196 -6,397 -5,877 -5,886 -5,838 -6,038 -6,038   Interest-bearing liabilities   0.0 7,344 6,505 5,700 5,783 5,745 6,038 6,038   Balance sheet total (assets)   261 215 225 0.6 0.0 0.1 0.0 0.0   Net Debt   -22.7 7,343 6,494 5,700 5,783 5,745 6,038 6,038     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   940 0 0 0 0 0 0 0   Net sales growth   10.9% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   940 941 1,270 822 14.3 49.4 0.0 0.0   Gross profit growth   10.9% 0.1% 35.0% -35.3% -98.3% 244.6% -100.0% 0.0%   Employees   0 2 2 2 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% -100.0% 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)   261 215 225 1 0 0 0 0   Balance sheet change%   6.1% -17.6% 4.6% -99.7% -95.0% 150.0% -100.0% 0.0%   Added value   584.7 543.2 808.4 523.9 -4.8 49.4 0.0 0.0   Added value %   62.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   25 -17 -17 -37 0 0 0 0   Net sales trend   2.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A EBITDA %   62.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   61.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   61.8% 56.8% 63.0% 63.3% -58.7% 100.0% 0.0% 0.0%   Net Earnings %   61.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   62.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   61.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   7.0% 6.9% 11.4% 8.3% -0.1% 0.8% 0.0% 0.0%   ROI %   0.0% 14.6% 11.5% 8.5% -0.1% 0.9% 0.0% 0.0%   ROE %   228.5% 224.1% 362.5% 459.9% -2,629.8% 85,821.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   -96.7% -97.1% -96.6% -100.0% -100.0% -100.0% -100.0% -100.0%   Relative indebtedness %   850.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   848.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -3.9% 1,352.0% 803.4% 1,088.0% -68,680.3% 11,625.4% 0.0% 0.0%   Gearing %   0.0% -102.1% -101.7% -97.0% -98.2% -98.4% -100.0% -100.0%   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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   22.7 1.2 11.0 0.6 0.0 0.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Trade debtors turnover (days)   52.7 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 %   19.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -7,812.3 -7,238.3 -6,430.5 -5,877.0 -5,885.9 -5,837.9 -3,018.9 -3,018.9   Net working capital %   -831.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 272 404 262 -5 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 272 404 262 -8 0 0 0   EBIT / employee   0 267 400 260 -8 0 0 0   Net earnings / employee   0 267 400 260 -9 0 0 0