MB Data Analyst ApS — Credit Rating and Financial Key Figures
CVR number: 40440623
Søtoften 15, 8740 Brædstrup
Mike@Boysendata.com
tel: 26883360
Income statement (kDKK)
2019 | 2020 | 2021 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 33.40 | 60.35 | 90.39 |
| Wages and salaries | -24.00 | ||
| Social security expenses | -3.02 | ||
| Employee benefit expenses | -0.19 | -33.67 | |
| EBIT | 6.38 | 60.17 | 56.72 |
| Other financial income | -0.11 | ||
| Other financial expenses | -0.37 | -1.12 | -2.03 |
| Pre-tax profit | 6.01 | 59.05 | 54.58 |
| Income taxes | -1.32 | -15.29 | -12.50 |
| Net earnings | 4.69 | 43.76 | 42.08 |
Assets (kDKK)
2019 | 2020 | 2021 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Non-current loans receivable | 107.67 | ||
| Long term receivables total | 107.67 | ||
| Inventories total | |||
| Current trade debtors | 3.56 | 37.21 | 14.60 |
| Current other receivables | 0.03 | 6.43 | 21.54 |
| Short term receivables total | 3.59 | 43.65 | 36.14 |
| Cash and bank deposits | 11.55 | 43.15 | 44.47 |
| Cash and cash equivalents | 11.55 | 43.15 | 44.47 |
| Balance sheet total (assets) | 15.14 | 86.80 | 188.28 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 |
| Other reserves | 1.17 | 40.00 | |
| Retained earnings | -1.17 | -35.31 | 8.45 |
| Profit of the financial year | 4.69 | 43.76 | 42.08 |
| Shareholders equity total | 4.69 | 48.45 | 90.53 |
| Non-current liabilities total | |||
| Current trade creditors | 1.00 | 7.75 | |
| Current owed to participating | 49.52 | ||
| Short-term deferred tax liabilities | 1.32 | ||
| Other non-interest bearing current liabilities | 8.14 | 30.60 | 48.23 |
| Current liabilities total | 10.45 | 38.35 | 97.75 |
| Balance sheet total (liabilities) | 15.14 | 86.80 | 188.28 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.