H1 2026

AVERAGE

MEDIAN

MIN

MAX

# BROKERS

In € million

Total revenue

797.1

805.8

757.5

811.4

7

Club revenue

777.1

786.7

728.1

793.8

7

Franchise revenue

12.8

11.6

8.1

19.9

6

Other revenue

8.6

8.9

6.5

9.9

6

Cost of sales

(27.9)

(28.2)

(30.9)

(24.4)

7

Club operating costs

(326.1)

(327.6)

(345.1)

(298.6)

7

Overhead

(84.4)

(86.4)

(89.1)

(75.4)

7

EBITDA

358.7

356.4

352.7

369.0

7

D&A

(256.3)

(257.3)

(267.2)

(243.9)

7

Operating profit (EBIT)

102.3

102.5

96.6

110.3

7

Finance costs

(29.5)

(29.6)

(35.1)

(21.5)

7

Interest lease liabilities

(31.4)

(31.5)

(32.9)

(29.0)

7

Income from associates

0.7

0.7

0.5

0.8

7

Corporation tax

(11.1)

(10.4)

(13.8)

(8.7)

7

Net profit

31.3

31.9

27.4

34.6

7

UNDERLYING KEY FIGURES

Club revenue

772.4

775.3

728.1

793.8

5

Club cost of sales

(18.4)

(19.4)

(20.6)

(15.3)

3

Club personnel costs

(147.0)

(143.5)

(163.9)

(137.1)

4

Invoiced rent costs clubs

(157.2)

(157.5)

(161.8)

(152.4)

5

Other club operating costs

(174.4)

(176.0)

(183.9)

(161.6)

4

Exceptionals - clubs

2.7

2.9

2.0

3.2

3

Underlying club EBITDA less rent

273.0

274.1

259.3

290.4

5

EBITDA

358.7

356.4

352.7

369.0

7

Exceptionals

3.4

2.7

2.0

7.1

6

Invoiced rent costs clubs

(157.7)

(159.1)

(161.8)

(152.4)

7

Invoiced rent costs overhead (incl. car lease)

(3.1)

(3.4)

(3.4)

(2.6)

5

Underlying EBITDA less rent

200.0

199.3

192.0

208.5

7

Free cash flow1

26.8

26.9

20.3

33.1

4

Net debt2

1,098

1,089

1,086

1,127

4

Owned clubs (#)3

1,761

1,752

1,747

1,796

7

Members (millions)3

5.18

5.15

5.06

5.45

6

FY 2026

AVERAGE

MEDIAN

MIN

MAX

# BROKERS

In € million

Total revenue

1,660.7

1,662.6

1,639.7

1,679.9

10

Club revenue

1,605.6

1,613.5

1,543.2

1,649.5

10

Franchise revenue

34.5

29.1

16.2

77.8

9

Other revenue

24.2

20.8

13.0

55.4

9

Cost of sales

(59.6)

(60.7)

(62.2)

(54.7)

9

Club operating costs

(658.0)

(666.5)

(688.4)

(619.5)

9

Overhead

(184.9)

(178.2)

(232.3)

(155.0)

9

EBITDA

761.8

758.9

747.2

777.4

10

D&A

(526.8)

(526.3)

(544.2)

(497.9)

10

Operating profit (EBIT)

235.0

234.6

216.2

258.7

10

Finance costs

(60.2)

(66.6)

(70.2)

(45.1)

9

Interest lease liabilities

(63.3)

(64.3)

(65.9)

(58.1)

9

Income from associates

1.2

1.3

1.0

1.5

8

Corporation tax

(29.2)

(29.2)

(38.7)

(22.4)

9

Net profit

82.8

80.4

69.9

110.3

10

UNDERLYING KEY FIGURES

Club revenue

1,610.1

1,609.3

1,581.4

1,649.5

7

Club cost of sales

(39.7)

(39.8)

(41.1)

(38.4)

5

Club personnel costs

(292.9)

(287.0)

(324.4)

(277.9)

6

Invoiced rent costs clubs

(324.8)

(324.9)

(333.5)

(317.4)

7

Other club operating costs

(347.1)

(340.8)

(375.6)

(333.4)

6

Exceptionals - clubs

5.8

6.2

4.0

6.6

4

Underlying club EBITDA less rent

614.0

614.6

589.6

631.8

8

EBITDA

760.0

757.9

747.2

773.3

9

Exceptionals

7.3

5.8

4.0

14.6

7

Invoiced rent costs clubs

(324.6)

(323.9)

(333.5)

(317.4)

9

Invoiced rent costs overhead (incl. car lease)

(6.0)

(6.8)

(7.3)

(3.0)

7

Underlying EBITDA less rent

437.4

434.4

413.1

469.9

10

Free cash flow1

133.8

122.9

79.3

185.5

9

Net debt2

983

989

926

1,060

10

Owned clubs (#)3

1,778

1,773

1,766

1,796

10

Members (millions)3

5.56

5.36

5.11

6.85

10

FY 2027

AVERAGE

MEDIAN

MIN

MAX

# BROKERS

In € million

Total revenue

1,831.6

1,839.8

1,750.5

1,935.2

10

Club revenue

1,764.9

1,757.9

1,635.9

1,876.9

10

Franchise revenue

44.2

35.0

24.5

89.4

9

Other revenue

26.9

22.5

13.9

59.9

9

Cost of sales

(65.2)

(65.6)

(67.9)

(60.4)

9

Club operating costs

(708.8)

(714.9)

(737.1)

(658.8)

9

Overhead

(202.4)

(192.5)

(250.8)

(162.5)

9

EBITDA

861.9

853.9

803.9

934.0

10

D&A

(546.2)

(546.8)

(602.7)

(498.3)

10

Operating profit (EBIT)

315.8

304.9

259.9

379.2

10

Finance costs

(66.3)

(58.3)

(141.4)

(37.8)

9

Interest lease liabilities

(65.8)

(66.6)

(69.5)

(57.1)

9

Income from associates

1.3

1.3

1.0

1.8

8

Corporation tax

(50.5)

(47.1)

(72.1)

(32.6)

9

Net profit

142.5

133.7

105.1

182.3

10

UNDERLYING KEY FIGURES

Club revenue

1,787.8

1,775.7

1,727.7

1,876.9

7

Club cost of sales

(43.6)

(43.7)

(46.9)

(40.9)

5

Club personnel costs

(315.8)

(309.3)

(360.0)

(295.1)

6

Invoiced rent costs clubs

(354.2)

(345.0)

(383.1)

(337.9)

7

Other club operating costs

(372.9)

(363.1)

(418.6)

(356.5)

6

Exceptionals - clubs

6.3

6.6

4.0

7.8

4

Underlying club EBITDA less rent

706.3

716.3

650.4

734.3

8

EBITDA

864.2

855.1

803.9

934.0

9

Exceptionals

8.0

6.9

3.0

17.2

6

Invoiced rent costs clubs

(351.5)

(341.9)

(383.1)

(337.9)

9

Invoiced rent costs overhead (incl. car lease)

(6.2)

(7.4)

(8.1)

(3.2)

7

Underlying EBITDA less rent

511.2

514.0

448.2

560.1

10

Free cash flow1

188.4

178.8

129.6

257.7

9

Net debt2

773

802

446

894

10

Owned clubs (#)3

1,845

1,836

1,816

1,921

10

Members (millions)3

5.91

5.73

5.36

7.10

10

Attachments

  • Original document
  • Permalink

Disclaimer

Basic Fit NV published this content on July 08, 2026, and is solely responsible for the information contained herein. Distributed via Public Technologies (PUBT), unedited and unaltered, on July 08, 2026 at 17:21 UTC.