Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

2xP 2019 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 N/A 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.0% 2.0% 1.7% 1.9% 1.7% 1.7% 8.6% 8.6%   Credit score (0-100)   0 70 74 69 72 72 29 29   Credit rating   N/A A A A A A BB BB   Credit limit (kDKK)   0.0 0.6 6.2 1.1 7.2 9.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 10.0 146 241 190 667 0.0 0.0   EBITDA   0.0 10.0 -161 241 132 667 0.0 0.0   EBIT   0.0 2,001 833 241 2,937 1,019 0.0 0.0   Pre-tax profit (PTP)   0.0 1,723.9 765.9 137.4 2,742.2 180.2 0.0 0.0   Net earnings   0.0 1,342.7 597.4 106.5 2,138.9 139.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 1,724 766 137 2,742 180 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 10,645 9,281 15,205 24,680 28,670 0.0 0.0   Shareholders equity total   0.0 3,343 3,940 4,047 6,186 6,325 6,273 6,273   Interest-bearing liabilities   0.0 6,838 5,847 10,572 20,766 20,996 0.0 0.0   Balance sheet total (assets)   0.0 10,749 10,319 15,295 28,229 28,862 6,273 6,273   Net Debt   0.0 6,750 4,904 10,507 17,315 20,823 -6,273 -6,273     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 10.0 146 241 190 667 0.0 0.0   Gross profit growth   0.0% 0.0% 1,362.1% 65.8% -21.3% 251.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 10,749 10,319 15,295 28,229 28,862 6,273 6,273   Balance sheet change%   0.0% 0.0% -4.0% 48.2% 84.6% 2.2% -78.3% 0.0%   Added value   0.0 2,000.9 833.0 241.4 2,937.4 1,018.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 10,645 -1,363 5,923 9,475 3,990 -28,670 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 20,091.5% 572.1% 100.0% 1,546.8% 152.7% 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 %   0.0% 18.6% 7.9% 1.9% 13.5% 3.6% 0.0% 0.0%   ROI %   0.0% 18.9% 8.0% 1.9% 13.6% 3.6% 0.0% 0.0%   ROE %   0.0% 40.2% 16.4% 2.7% 41.8% 2.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 31.1% 38.2% 26.5% 21.9% 21.9% 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, %   0.0% 67,782.6% -3,042.1% 4,353.1% 13,108.9% 3,121.2% 0.0% 0.0%   Gearing %   0.0% 204.6% 148.4% 261.3% 335.7% 332.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 8.1% 1.1% 1.3% 1.2% 4.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.2 1.8 0.1 0.6 0.3 0.0 0.0   Current Ratio   0.0 0.2 1.8 0.1 0.6 0.3 0.0 0.0   Cash and cash equivalent   0.0 87.9 943.7 64.8 3,451.0 172.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -349.2 463.7 -928.5 -2,547.4 -384.3 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 N/A 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0