Mama Knows Best ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Bankruptcy risk for industry  0.8% 0.8% 0.8% 0.8% 0.8%  
Bankruptcy risk  1.1% 1.4% 1.1% 1.0% 1.1%  
Credit score (0-100)  86 78 84 86 84  
Credit rating  A A A A A  
Credit limit (kDKK)  346.7 83.6 408.0 456.5 566.5  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3

Net sales  0 0 0 0 0  
Gross profit  4,340 5,301 4,134 4,430 6,516  
EBITDA  2,040 2,540 955 1,113 2,094  
EBIT  1,860 2,490 826 1,021 2,017  
Pre-tax profit (PTP)  1,836.0 2,422.0 855.3 1,056.7 2,107.5  
Net earnings  1,428.0 1,882.4 662.1 816.2 1,642.9  
Pre-tax profit without non-rec. items  1,836 2,422 855 1,057 2,107  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3

Tangible assets total  576 480 416 323 287  
Shareholders equity total  4,060 5,831 6,381 6,197 7,840  
Interest-bearing liabilities  5.4 1.5 25.4 21.8 20.6  
Balance sheet total (assets)  5,042 6,590 7,010 7,040 8,897  

Net Debt  -3,395 -4,808 -2,802 -3,380 -4,753  
 
See the entire balance sheet

Volume 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  4,340 5,301 4,134 4,430 6,516  
Gross profit growth  1.4% 22.1% -22.0% 7.2% 47.1%  
Employees  5 6 5 5 8  
Employee growth %  0.0% 18.8% -16.7% 0.0% 60.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  5,042 6,590 7,010 7,040 8,897  
Balance sheet change%  32.3% 30.7% 6.4% 0.4% 26.4%  
Added value  2,039.8 2,540.4 955.0 1,149.3 2,093.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -332 -146 -193 -185 -113  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
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 (%)  42.9% 47.0% 20.0% 23.0% 31.0%  
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 %  42.0% 42.9% 12.8% 15.3% 26.5%  
ROI %  52.0% 49.8% 14.1% 16.9% 29.8%  
ROE %  42.0% 38.1% 10.8% 13.0% 23.4%  

Solidity 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Equity ratio %  82.3% 89.6% 91.6% 88.5% 88.8%  
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, %  -166.4% -189.2% -293.4% -303.6% -227.0%  
Gearing %  0.1% 0.0% 0.4% 0.4% 0.3%  
Net interest  0 0 0 0 0  
Financing costs %  17.6% 2,055.4% 90.6% 73.3% 2.2%  

Liquidity 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Quick Ratio  4.8 9.4 11.3 8.2 8.4  
Current Ratio  4.6 8.7 11.0 8.2 8.3  
Cash and cash equivalent  3,400.1 4,809.3 2,827.5 3,401.8 4,774.0  

Capital use efficiency 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
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  3,400.7 5,325.3 5,922.3 5,828.6 7,499.2  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Net sales / employee  0 0 0 0 0  
Added value / employee  404 423 191 230 262  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  404 423 191 223 262  
EBIT / employee  368 415 165 204 252  
Net earnings / employee  283 314 132 163 205