Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

2T TRADING A/S 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.8% 2.8%   Bankruptcy risk   2.3% 1.4% 1.1% 0.8% 0.8% 0.7% 6.9% 6.9%   Credit score (0-100)   67 80 85 90 93 94 35 35   Credit rating   BBB A A AA AA AA BBB BBB   Credit limit (kDKK)   0.3 172.3 1,013.8 1,594.9 1,759.0 2,023.1 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   10,176 9,418 9,241 8,243 11,275 11,348 0.0 0.0   EBITDA   5,596 4,959 5,956 5,037 7,006 7,132 0.0 0.0   EBIT   5,442 4,899 5,871 5,029 6,898 7,011 0.0 0.0   Pre-tax profit (PTP)   5,456.7 5,123.8 4,857.7 5,717.3 8,062.1 7,102.4 0.0 0.0   Net earnings   4,249.5 3,985.4 3,783.5 4,421.2 6,503.3 5,521.3 0.0 0.0   Pre-tax profit without non-rec. items   5,457 5,124 4,858 5,717 8,062 7,102 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   179 237 269 434 326 450 0.0 0.0   Shareholders equity total   10,384 9,370 13,153 12,574 14,077 14,659 8,170 8,170   Interest-bearing liabilities   81.1 1,211 171 1,277 458 389 0.0 0.0   Balance sheet total (assets)   11,149 11,095 14,978 15,205 15,692 17,400 8,170 8,170   Net Debt   -9,487 -8,132 -8,130 -4,837 -1,276 -3,135 -8,170 -8,170     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   10,176 9,418 9,241 8,243 11,275 11,348 0.0 0.0   Gross profit growth   -5.5% -7.4% -1.9% -10.8% 36.8% 0.7% -100.0% 0.0%   Employees   7 7 7 6 6 6 0 0   Employee growth %   -12.5% 0.0% 0.0% -14.3% 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)   11,149 11,095 14,978 15,205 15,692 17,400 8,170 8,170   Balance sheet change%   -11.6% -0.5% 35.0% 1.5% 3.2% 10.9% -53.0% 0.0%   Added value   5,596.3 4,959.1 5,956.5 5,037.0 6,906.5 7,131.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -392 -2 -53 156 -217 3 -450 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 2018/12 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 (%)   53.5% 52.0% 63.5% 61.0% 61.2% 61.8% 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 %   47.0% 47.1% 45.5% 38.2% 53.0% 43.8% 0.0% 0.0%   ROI %   51.5% 49.8% 49.6% 42.4% 57.7% 49.0% 0.0% 0.0%   ROE %   39.5% 40.4% 33.6% 34.4% 48.8% 38.4% 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 %   93.1% 84.4% 87.8% 82.7% 89.7% 84.3% 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, %   -169.5% -164.0% -136.5% -96.0% -18.2% -44.0% 0.0% 0.0%   Gearing %   0.8% 12.9% 1.3% 10.2% 3.3% 2.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   169.6% 17.6% 155.7% 6.3% 15.0% 35.2% 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   13.0 6.0 5.2 2.7 4.1 3.1 0.0 0.0   Current Ratio   13.0 6.0 5.2 2.7 4.1 3.1 0.0 0.0   Cash and cash equivalent   9,568.4 9,343.1 8,300.7 6,114.1 1,734.6 3,524.2 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   9,183.7 8,198.7 6,985.5 4,480.0 4,981.5 5,744.4 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   799 708 851 840 1,151 1,189 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   799 708 851 840 1,168 1,189 0 0   EBIT / employee   777 700 839 838 1,150 1,168 0 0   Net earnings / employee   607 569 540 737 1,084 920 0 0