Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MBN TECH 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3% 1.3%   Bankruptcy risk   11.5% 7.4% 9.3% 9.0% 4.6% 2.0% 11.7% 11.5%   Credit score (0-100)   22 34 26 26 45 67 20 21   Credit rating   BB BBB BB BB BBB A BB BB   Credit limit (kDKK)   -0.0 -0.0 -0.0 -0.0 0.0 0.4 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   641 544 742 546 2,384 1,979 0.0 0.0   EBITDA   184 107 320 54.0 1,724 1,287 0.0 0.0   EBIT   133 81.0 303 41.0 1,711 1,278 0.0 0.0   Pre-tax profit (PTP)   17.0 -89.0 158.0 -36.0 1,651.0 1,229.4 0.0 0.0   Net earnings   8.0 -81.0 119.0 -32.0 1,278.0 951.1 0.0 0.0   Pre-tax profit without non-rec. items   17.0 -89.0 158 -36.0 1,651 1,229 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   44.0 52.0 36.0 23.0 9.0 0.0 0.0 0.0   Shareholders equity total   -445 -526 -407 -439 839 1,540 615 615   Interest-bearing liabilities   945 1,371 890 939 279 50.0 0.0 0.0   Balance sheet total (assets)   2,043 1,715 2,331 2,429 5,545 4,029 615 615   Net Debt   940 1,330 849 934 -932 -1,094 -615 -615     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   641 544 742 546 2,384 1,979 0.0 0.0   Gross profit growth   -18.3% -15.1% 36.4% -26.4% 336.6% -17.0% -100.0% 0.0%   Employees   1 1 1 1 1 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)   2,043 1,715 2,331 2,429 5,545 4,029 615 615   Balance sheet change%   14.4% -16.1% 35.9% 4.2% 128.3% -27.3% -84.7% 0.0%   Added value   184.0 107.0 320.0 54.0 1,724.0 1,287.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -85 -18 -33 -26 -27 -18 0 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 (%)   20.7% 14.9% 40.8% 7.5% 71.8% 64.6% 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 %   5.8% 3.6% 12.4% 1.7% 40.8% 26.8% 0.0% 0.0%   ROI %   12.1% 7.4% 27.2% 5.1% 167.0% 94.7% 0.0% 0.0%   ROE %   0.4% -4.3% 5.9% -1.3% 78.2% 79.9% 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 %   -17.9% -23.5% -14.9% -15.3% 15.1% 38.2% 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, %   510.9% 1,243.0% 265.3% 1,729.6% -54.1% -85.0% 0.0% 0.0%   Gearing %   -212.4% -260.6% -218.7% -213.9% 33.3% 3.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.6% 15.1% 13.3% 9.1% 11.0% 32.4% 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   0.4 0.3 0.5 0.5 1.0 1.3 0.0 0.0   Current Ratio   0.8 1.0 0.9 0.9 1.2 1.6 0.0 0.0   Cash and cash equivalent   5.0 41.0 41.0 5.0 1,211.0 1,144.4 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   -567.0 14.0 -150.0 -286.0 912.0 1,462.3 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 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   184 107 320 54 1,724 1,287 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   184 107 320 54 1,724 1,287 0 0   EBIT / employee   133 81 303 41 1,711 1,278 0 0   Net earnings / employee   8 -81 119 -32 1,278 951 0 0