Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

V2 Social 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 2018/12 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   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   10.5% 5.5% 4.8% 3.4% 3.4% 1.9% 9.5% 9.3%   Credit score (0-100)   25 42 45 52 54 69 26 26   Credit rating   BB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 1.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 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   502 1,324 2,060 2,718 2,987 1,081 0.0 0.0   EBITDA   371 658 1,260 1,500 1,875 507 0.0 0.0   EBIT   363 638 1,215 1,404 1,770 406 0.0 0.0   Pre-tax profit (PTP)   362.5 634.6 1,195.6 1,333.0 812.6 1,013.4 0.0 0.0   Net earnings   282.2 493.2 940.3 1,039.3 619.0 756.8 0.0 0.0   Pre-tax profit without non-rec. items   363 635 1,196 1,333 813 1,013 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   32.0 59.7 135 317 206 104 0.0 0.0   Shareholders equity total   307 747 1,632 2,201 2,300 2,977 2,866 2,866   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 7.1 0.0 0.0   Balance sheet total (assets)   416 1,188 2,768 2,800 2,791 3,362 2,866 2,866   Net Debt   -321 -991 -2,316 -2,285 -2,261 -3,066 -2,866 -2,866     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   502 1,324 2,060 2,718 2,987 1,081 0.0 0.0   Gross profit growth   0.0% 163.5% 55.6% 32.0% 9.9% -63.8% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   416 1,188 2,768 2,800 2,791 3,362 2,866 2,866   Balance sheet change%   1,423.2% 185.7% 133.0% 1.1% -0.3% 20.5% -14.8% 0.0%   Added value   370.9 658.0 1,260.2 1,500.4 1,866.2 507.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   24 8 31 85 -215 -203 -104 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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 (%)   72.2% 48.2% 59.0% 51.7% 59.3% 37.5% 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 %   163.8% 79.6% 61.4% 50.4% 63.4% 33.0% 0.0% 0.0%   ROI %   218.3% 121.1% 102.2% 73.3% 78.8% 38.4% 0.0% 0.0%   ROE %   169.7% 93.6% 79.1% 54.2% 27.5% 28.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   73.9% 62.8% 58.9% 78.6% 82.4% 88.5% 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, %   -86.6% -150.6% -183.8% -152.3% -120.6% -604.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 27.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   3.5 2.6 2.3 4.1 5.2 8.4 0.0 0.0   Current Ratio   3.5 2.6 2.3 4.1 5.2 8.4 0.0 0.0   Cash and cash equivalent   321.1 991.2 2,315.7 2,284.7 2,260.9 3,073.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   275.3 686.9 1,457.1 1,690.3 547.7 610.0 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 2018/12 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 0 507 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 507 0 0   EBIT / employee   0 0 0 0 0 406 0 0   Net earnings / employee   0 0 0 0 0 757 0 0