Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

2B GROUP 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   11.0% 11.6% 11.2% 20.2% 9.0% 13.1% 18.2% 18.2%   Credit score (0-100)   23 21 20 5 26 18 8 8   Credit rating   BB BB BB B BB BB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   386 135 239 -56.8 1,116 -272 0.0 0.0   EBITDA   218 -18.4 67.1 -220 879 -369 0.0 0.0   EBIT   218 -18.4 67.1 -220 879 -369 0.0 0.0   Pre-tax profit (PTP)   193.1 -26.3 60.9 -228.6 782.0 -738.3 0.0 0.0   Net earnings   150.0 -24.1 50.3 -200.4 765.7 -738.3 0.0 0.0   Pre-tax profit without non-rec. items   193 -26.3 60.9 -229 782 -738 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   162 37.9 88.2 -112 -71.2 -810 -860 -860   Interest-bearing liabilities   0.1 43.9 41.3 68.9 889 1,058 860 860   Balance sheet total (assets)   697 705 451 193 1,969 411 0.0 0.0   Net Debt   -175 -95.6 -81.9 27.6 11.5 1,023 860 860     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   386 135 239 -56.8 1,116 -272 0.0 0.0   Gross profit growth   104.4% -64.9% 76.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   2 2 2 4 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% -75.0% -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)   697 705 451 193 1,969 411 0 0   Balance sheet change%   34.0% 1.2% -36.0% -57.3% 921.1% -79.1% -100.0% 0.0%   Added value   217.5 -18.4 67.1 -219.5 879.0 -369.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 -1.0 1.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   56.4% -13.6% 28.1% 386.1% 78.7% 135.6% 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 %   35.7% -2.4% 11.8% -57.8% 77.6% -22.3% 0.0% 0.0%   ROI %   195.4% -13.9% 64.7% -220.2% 190.1% -37.4% 0.0% 0.0%   ROE %   144.1% -24.0% 79.7% -142.6% 70.9% -62.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   23.3% 5.4% 19.5% -36.8% -3.5% -66.3% -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, %   -80.5% 518.9% -121.9% -12.6% 1.3% -277.2% 0.0% 0.0%   Gearing %   0.0% 115.7% 46.8% -61.4% -1,247.4% -130.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   339.7% 42.3% 17.7% 18.4% 26.8% 38.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.3 1.1 1.2 0.6 1.7 2.5 0.0 0.0   Current Ratio   1.3 1.1 1.2 0.6 1.7 2.5 0.0 0.0   Cash and cash equivalent   175.1 139.5 123.2 41.2 877.2 34.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   162.4 37.9 88.2 -112.2 817.4 248.4 -429.8 -429.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   109 -9 34 -55 879 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   109 -9 34 -55 879 0 0 0   EBIT / employee   109 -9 34 -55 879 0 0 0   Net earnings / employee   75 -12 25 -50 766 0 0 0