Formidable ApS
APSActiveAdvertising protectionCVR 38850431Hellerupvej 40A, 2900 HellerupRestaurant activities· NACE 5611Est. 2017 · 9 years old10 employees
Loading company…
Riskpilot← Back to searchSign inGet full access| Item | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Gross profit | 1,143 | -1,662 | -348 | 4,200 | 3,021 |
| Staff expenses | -4,107 | -4,494 | -4,604 | -4,792 | -2,801 |
| EBITDA | -2,964 | -6,156 | -4,952 | -1,808 | 220 |
| Depreciation & amort. | -424 | -386 | -257 | -180 | -1 |
| EBIT | -3,388 | -6,542 | -5,209 | -1,988 | 219 |
| Net financials | -1,112 | -1,034 | -227 | 17 | -16 |
| Profit before tax | -4,500 | -7,576 | -5,435 | -1,970 | 203 |
| Tax | -1,233 | -1,208 | -0 | -0 | 41 |
| Net profit | -3,267 | -6,367 | -5,435 | -1,970 | 162 |
| Item | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Total assets | 6,115 | 6,272 | 5,250 | 2,485 | 1,841 |
| Equity | -14,337 | -11,070 | -4,703 | -1,767 | 203 |
| Long-term debt | 19,758 | 16,453 | 9,112 | 2,500 | 0 |
| Short-term debt | 694 | 890 | 841 | 1,752 | 1,637 |
| Total debt | 20,452 | 17,343 | 9,953 | 4,252 | 1,637 |
28 financial ratios from the latest filing, each graded against companies in the same industry.
Net profit as a percentage of total assets — the return generated on the capital employed.
EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.
Shows how strongly fixed costs weigh on the gross result — a high ratio means fixed costs take only a small bite out of the earnings from basic operations.
The gross result as a share of revenue — how much of the revenue is left after variable costs to cover the company's fixed costs.
EBIT as a share of revenue — the share of revenue remaining as earnings once all operating costs are covered. A key measure of earning power.
The profit for the year as a share of revenue — the company's ability to turn revenue into profit.
Net profit as a percentage of equity — the return the owners earned on their invested capital this year.
Profit relative to net assets (total assets minus total debt) — the ability to generate earnings from the net asset base alone.
Current assets relative to short-term debt — the ability to settle short-term obligations with current assets alone. Around 150% is considered satisfactory from a credit perspective.
Current assets excluding inventory relative to short-term debt — whether the most liquid assets alone can cover the short-term obligations. A value of 1 or above signals a healthy liquidity position.
Cash relative to short-term debt — the ability to repay short-term obligations with cash alone.
Fixed assets relative to long-term capital (equity plus long-term liabilities). Below 100% means the long-term capital finances more than just the fixed assets — a healthier liquidity position.
Cash flow relative to profit — the ability to convert reported profits into accessible cash.
Current assets relative to equity — an indicator of the balance-sheet structure and of the company's short- and long-term financing. The healthy level is highly industry-dependent.
Equity as a share of total assets — the ability to absorb losses. Around 40% is considered satisfactory from a credit perspective.
Total debt relative to the balance-sheet total — the share of the assets financed by debt rather than equity.
Profit relative to debt — the ability to create earnings while operating with debt.
EBITDA relative to debt — how much operating earnings are available to service the debt.
The ability to pay the interest on the company's debt out of its earnings.
Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.
The return on assets minus the interest rate on debt. Positive means the company benefits from operating with debt; negative means the debt makes it worse off.
Debt relative to equity — the company's leverage. A higher value means heavier reliance on debt financing.
Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.
Total equity relative to the capital the owners contributed — how the equity has developed from its starting point.
The size of this year's increase or decrease in the company's debt.
Revenue relative to total assets — the ability to generate revenue from the asset base.
Revenue relative to inventory — how many times a year the inventory is sold and replaced. A low value can indicate weak sales or excess inventory.
The size of this year's increase or decrease in the company's equity.