CVR number 15090049
Industry 70.2200 Business and other management consultancy activities

Mbn International ApS Martin Bjørn Nielsen

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Bankruptcy risk for industry  1.2% 1.2% 1.2% 1.2% 1.2%  
Bankruptcy risk  0.9% 0.9% 3.3% 1.3% 2.7%  
Credit score (0-100)  90 88 53 79 59  
Credit rating  A A BBB A BBB  
Credit limit (kDKK)  449.8 475.3 0.0 82.9 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Net sales  0 0 0 0 0  
Gross profit  1,687 709 -112 2,380 -98.4  
EBITDA  1,545 259 -494 2,060 -240  
EBIT  1,545 259 -494 2,060 -240  
Pre-tax profit (PTP)  1,328.1 1,533.9 -477.2 465.2 567.9  
Net earnings  1,031.3 1,307.4 -373.2 362.2 442.1  
Pre-tax profit without non-rec. items  1,328 1,534 -477 465 568  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  5,480 6,388 6,015 5,320 5,703  
Interest-bearing liabilities  0.0 14.1 1.9 90.3 5.7  
Balance sheet total (assets)  5,506 6,898 6,053 5,462 5,812  
Net Debt  -31.4 -291 -44.6 -397 -139  
 
See the entire balance sheet

Volume 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,687 709 -112 2,380 -98.4  
Gross profit growth  221.0% -58.0% 0.0% 0.0% 0.0%  
Employees  0 0 0 0 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  5,506 6,898 6,053 5,462 5,812  
Balance sheet change%  23.1% 25.3% -12.3% -9.8% 6.4%  
Added value  1,545.1 259.3 -494.3 2,059.6 -239.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 3.0 -1.0 1.0 -1.0  

Profitability 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  91.6% 36.6% 441.6% 86.6% 243.5%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  31.2% 24.7% -7.3% 38.7% 10.1%  
ROI %  31.4% 25.8% -7.6% 39.0% 10.2%  
ROE %  20.8% 22.0% -6.0% 6.4% 8.0%  

Solidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Equity ratio %  99.5% 92.6% 99.4% 97.4% 98.1%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -2.0% -112.3% 9.0% -19.3% 57.8%  
Gearing %  0.0% 0.2% 0.0% 1.7% 0.1%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 16.1% 77.9% 3,824.0% 0.0%  

Liquidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Quick Ratio  18.5 0.8 6.6 3.9 1.4  
Current Ratio  18.5 0.8 6.6 3.9 1.4  
Cash and cash equivalent  31.4 305.4 46.5 487.5 144.3  

Capital use efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  446.3 -112.6 215.5 419.4 47.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 -240  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 -240  
EBIT / employee  0 0 0 0 -240  
Net earnings / employee  0 0 0 0 442