CVR number 40440623
Industry 62.0300 Computer facilities management activities

MB Data Analyst ApS

 

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

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2017
N/A
2018
N/A
2019
2020/3
2020
2021/3
2021
2022/3
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 0.0% 10.9% 11.5% 7.7%  
Credit score (0-100)  0 0 23 21 30  
Credit rating  N/A N/A BB BB BB  
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) 
2017
N/A
2018
N/A
2019
2020/3
2020
2021/3
2021
2022/3
Net sales  0 0 0 0 0  
Gross profit  0.0 0.0 33.4 60.4 90.4  
EBITDA  0.0 0.0 6.4 60.2 56.7  
EBIT  0.0 0.0 6.4 60.2 56.7  
Pre-tax profit (PTP)  0.0 0.0 6.0 59.0 54.6  
Net earnings  0.0 0.0 4.7 43.8 42.1  
Pre-tax profit without non-rec. items  0.0 0.0 6.0 59.0 54.6  
 
See the entire income statement

Balance sheet (kDKK) 
2017
N/A
2018
N/A
2019
2020/3
2020
2021/3
2021
2022/3
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  0.0 0.0 4.7 48.5 90.5  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 49.5  
Balance sheet total (assets)  0.0 0.0 15.1 86.8 188  
Net Debt  0.0 0.0 -11.6 -43.2 5.0  
 
See the entire balance sheet

Volume 
2017
N/A
2018
N/A
2019
2020/3
2020
2021/3
2021
2022/3
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 0.0 33.4 60.4 90.4  
Gross profit growth  0.0% 0.0% 0.0% 80.7% 49.8%  
Employees  0 0 0 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 -27.0 0.0 0.0  
Balance sheet total (assets)  0 0 15 87 188  
Balance sheet change%  0.0% 0.0% 0.0% 473.3% 116.9%  
Added value  0.0 0.0 33.4 60.2 56.7  
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  0.0 0.0 1.0 2.0 3.0  

Profitability 
2017
N/A
2018
N/A
2019
2020/3
2020
2021/3
2021
2022/3
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 (%)  0.0% 0.0% 19.1% 99.7% 62.7%  
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 %  0.0% 0.0% 42.1% 118.0% 41.2%  
ROI %  0.0% 0.0% 136.1% 226.4% 60.1%  
ROE %  0.0% 0.0% 100.0% 164.7% 60.6%  

Solidity 
2017
N/A
2018
N/A
2019
2020/3
2020
2021/3
2021
2022/3
Equity ratio %  0.0% 0.0% 31.0% 55.8% 48.1%  
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, %  0.0% 0.0% -181.1% -71.7% 8.9%  
Gearing %  0.0% 0.0% 0.0% 0.0% 54.7%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 8.2%  

Liquidity 
2017
N/A
2018
N/A
2019
2020/3
2020
2021/3
2021
2022/3
Quick Ratio  0.0 0.0 1.4 2.3 0.8  
Current Ratio  0.0 0.0 1.4 2.3 0.8  
Cash and cash equivalent  0.0 0.0 11.6 43.2 44.5  

Capital use efficiency 
2017
N/A
2018
N/A
2019
2020/3
2020
2021/3
2021
2022/3
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  0.0 0.0 4.7 48.5 -17.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2017
N/A
2018
N/A
2019
2020/3
2020
2021/3
2021
2022/3
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 60 57  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 60 57  
EBIT / employee  0 0 0 60 57  
Net earnings / employee  0 0 0 44 42