Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

2T 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   0.9% 0.8% 1.5% 1.4% 1.0% 1.3% 8.6% 8.4%   Credit score (0-100)   91 92 77 78 87 79 29 29   Credit rating   A AA A A A A BB BB   Credit limit (kDKK)   953.9 707.3 25.7 73.5 594.5 145.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,306 7,514 8,544 9,655 12,685 10,487 0.0 0.0   EBITDA   3,052 2,341 3,069 4,028 5,099 3,074 0.0 0.0   EBIT   3,688 2,246 2,975 4,018 5,077 3,046 0.0 0.0   Pre-tax profit (PTP)   3,568.5 2,200.1 2,804.2 4,017.4 5,025.7 3,012.8 0.0 0.0   Net earnings   2,702.9 1,851.3 2,194.9 3,133.6 3,887.6 2,370.0 0.0 0.0   Pre-tax profit without non-rec. items   3,568 2,200 2,804 4,017 5,026 3,013 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   626 627 81.5 71.2 84.0 56.0 0.0 0.0   Shareholders equity total   9,472 6,242 2,437 3,571 4,959 4,329 4,204 4,204   Interest-bearing liabilities   5,393 1,725 1,544 1,423 7,435 4,837 0.0 0.0   Balance sheet total (assets)   18,110 10,850 9,557 10,324 17,544 14,260 4,204 4,204   Net Debt   5,104 1,614 808 777 7,379 3,787 -4,204 -4,204     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   8,306 7,514 8,544 9,655 12,685 10,487 0.0 0.0   Gross profit growth   44.5% -9.5% 13.7% 13.0% 31.4% -17.3% -100.0% 0.0%   Employees   10 14 16 15 18 0 0 0   Employee growth %   25.0% 40.0% 14.3% -6.3% 20.0% -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)   18,110 10,850 9,557 10,324 17,544 14,260 4,204 4,204   Balance sheet change%   20.0% -40.1% -11.9% 8.0% 69.9% -18.7% -70.5% 0.0%   Added value   3,753.5 2,340.9 3,069.2 4,028.1 5,087.0 3,074.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   446 -95 -639 -21 -9 -56 -56 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   44.4% 29.9% 34.8% 41.6% 40.0% 29.0% 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 %   22.3% 15.5% 29.2% 40.5% 36.5% 19.2% 0.0% 0.0%   ROI %   24.7% 18.9% 49.6% 89.6% 58.4% 28.3% 0.0% 0.0%   ROE %   33.3% 23.6% 50.6% 104.3% 91.2% 51.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   52.3% 57.5% 25.5% 34.6% 28.3% 30.4% 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, %   167.3% 68.9% 26.3% 19.3% 144.7% 123.2% 0.0% 0.0%   Gearing %   56.9% 27.6% 63.3% 39.9% 150.0% 111.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 1.3% 10.5% 0.6% 1.3% 0.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.9 2.2 1.3 1.5 1.4 1.4 0.0 0.0   Current Ratio   4.1 2.2 1.3 1.5 1.4 1.4 0.0 0.0   Cash and cash equivalent   289.0 111.1 735.8 646.4 56.8 1,049.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   13,172.7 5,651.7 2,358.4 3,506.6 4,874.5 4,255.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   375 167 192 269 283 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   305 167 192 269 283 0 0 0   EBIT / employee   369 160 186 268 282 0 0 0   Net earnings / employee   270 132 137 209 216 0 0 0