CVR number 40400559
Industry 86.9020 Other human health activities

MI Massage IVS

 

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

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...
Bankruptcy Risk 
2015
N/A
2016
N/A
2017
N/A
2018
N/A
2019
2019/12
Bankruptcy risk for industry  0.6% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 0.0% 0.0% 0.0% 19.9%  
Credit score (0-100)  0 0 0 0 6  
Credit rating  N/A N/A N/A N/A B  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2015
N/A
2016
N/A
2017
N/A
2018
N/A
2019
2019/12
Net sales  0 0 0 0 123  
Gross profit  0.0 0.0 0.0 0.0 120  
EBITDA  0.0 0.0 0.0 0.0 24.5  
EBIT  0.0 0.0 0.0 0.0 24.5  
Pre-tax profit (PTP)  0.0 0.0 0.0 0.0 24.5  
Net earnings  0.0 0.0 0.0 0.0 19.1  
Pre-tax profit without non-rec. items  0.0 0.0 0.0 0.0 24.5  
 
See the entire income statement

Balance sheet (kDKK) 
2015
N/A
2016
N/A
2017
N/A
2018
N/A
2019
2019/12
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  0.0 0.0 0.0 0.0 20.1  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0.0 0.0 0.0 0.0 40.3  
Net Debt  0.0 0.0 0.0 0.0 -40.3  
 
See the entire balance sheet

Volume 
2015
N/A
2016
N/A
2017
N/A
2018
N/A
2019
2019/12
Net sales  0 0 0 0 123  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 0.0 0.0 0.0 120  
Gross profit growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Employees  0 0 0 0 0  
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)  0 0 0 0 40  
Balance sheet change%  0.0% 0.0% 0.0% 0.0% 0.0%  
Added value  0.0 0.0 0.0 0.0 24.5  
Added value %  0.0% 0.0% 0.0% 0.0% 19.9%  
Investments  0 0 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 0.0 0.0 0.0 1.0  

Profitability 
2015
N/A
2016
N/A
2017
N/A
2018
N/A
2019
2019/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 19.9%  
EBIT %  0.0% 0.0% 0.0% 0.0% 19.9%  
EBIT to gross profit (%)  0.0% 0.0% 0.0% 0.0% 20.5%  
Net Earnings %  0.0% 0.0% 0.0% 0.0% 15.5%  
Profit before depreciation and extraordinary items %  0.0% 0.0% 0.0% 0.0% 15.5%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 19.9%  
ROA %  0.0% 0.0% 0.0% 0.0% 60.9%  
ROI %  0.0% 0.0% 0.0% 0.0% 121.8%  
ROE %  0.0% 0.0% 0.0% 0.0% 95.0%  

Solidity 
2015
N/A
2016
N/A
2017
N/A
2018
N/A
2019
2019/12
Equity ratio %  0.0% 0.0% 0.0% 0.0% 50.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 16.4%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% -16.4%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% 0.0% 0.0% -164.2%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2015
N/A
2016
N/A
2017
N/A
2018
N/A
2019
2019/12
Quick Ratio  0.0 0.0 0.0 0.0 2.7  
Current Ratio  0.0 0.0 0.0 0.0 2.7  
Cash and cash equivalent  0.0 0.0 0.0 0.0 40.3  

Capital use efficiency 
2015
N/A
2016
N/A
2017
N/A
2018
N/A
2019
2019/12
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% 32.7%  
Net working capital  0.0 0.0 0.0 0.0 25.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 20.7%  

Employee efficiency 
2015
N/A
2016
N/A
2017
N/A
2018
N/A
2019
2019/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0