Denmark Bancshares (Denmark Bancshares) Beneish M-Score : 0.00 (As of May. 25, 2024)

View and export this data going back to 2013. Start your Free Trial

What is Denmark Bancshares Beneish M-Score?

Note: Financial institutions were excluded from the sample in Beneish paper when calculating Beneish M-Score. Thus, the prediction might not fit banks and insurance companies.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

The historical rank and industry rank for Denmark Bancshares's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Denmark Bancshares was 0.00. The lowest was -2.86. And the median was -2.45.

Denmark Bancshares Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Denmark Bancshares for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 *

0.528 *

0.404 *

0.892 *

0.115 *

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 *

4.679 *

0.327 *

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar22) TTM:

Last Year (Mar21) TTM:

Total Receivables was $0.00 Mil.
Revenue was 5.555 + 6.183 + 6.486 + 6.028 = $24.25 Mil.
Gross Profit was 5.555 + 6.183 + 6.486 + 6.028 = $24.25 Mil.
Total Current Assets was $0.00 Mil.
Total Assets was $682.67 Mil.
Property, Plant and Equipment(Net PPE) was $0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $0.00 Mil.
Total Current Liabilities was $0.00 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.
Net Income was 0.744 + 1.628 + 1.761 + 1.512 = $5.65 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.00 Mil.
Cash Flow from Operations was 0 + 0 + 0 + 0 = $0.00 Mil.

Total Receivables was $0.00 Mil.
Revenue was 6.406 + 5.562 + 5.854 + 5.816 = $23.64 Mil.
Gross Profit was 6.406 + 5.562 + 5.854 + 5.816 = $23.64 Mil.
Total Current Assets was $0.00 Mil.
Total Assets was $654.11 Mil.
Property, Plant and Equipment(Net PPE) was $0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.00 Mil.
Selling, General, & Admin. Expense(SGA) was $0.00 Mil.
Total Current Liabilities was $0.00 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 Mil.

1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI	=	(Receivables_t / Revenue_t)	/	(Receivables_t-1 / Revenue_t-1)
	=	(0 / 24.252)	/	(0 / 23.638)
	=	0	/	0
	=

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI	=	GrossMargin_t-1	/	GrossMargin_t
	=	(GrossProfit_t-1 / Revenue_t-1)	/	(GrossProfit_t / Revenue_t)
	=	(23.638 / 23.638)	/	(24.252 / 24.252)
	=	1	/	1
	=

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI	=	(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t)	/	(1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
	=	(1 - (0 + 0) / 682.67)	/	(1 - (0 + 0) / 654.112)
	=	1	/	1
	=

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI	=	Sales_t	/	Sales_t-1
	=	Revenue_t	/	Revenue_t-1
	=	24.252	/	23.638
	=

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI	=	(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1))	/	(Depreciation_t / (Depreciaton_t + PPE_t))
	=	(0 / (0 + 0))	/	(0 / (0 + 0))
	=		/
	=

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI	=	(SGA_t / Sales_t)	/	(SGA_t-1 /Sales_t-1)
	=	(0 / 24.252)	/	(0 / 23.638)
	=	0	/	0
	=

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI	=	((LTD_t + CurrentLiabilities_t) / TotalAssets_t)	/	((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
	=	((0 + 0) / 682.67)	/	((0 + 0) / 654.112)
	=	0	/	0
	=

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA	=	(IncomefromContinuingOperations_t	-	CashFlowsfromOperations_t)	/	TotalAssets_t
	=	(NetIncome_t - NonOperatingIncome_t	-	CashFlowsfromOperations_t)	/	TotalAssets_t
	=	(5.645 - 0	-	0)	/	682.67
	=	0.008269

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Denmark Bancshares Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Denmark Bancshares's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.

Denmark Bancshares (Denmark Bancshares) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Financial Services » Banks » Denmark Bancshares Inc (OTCPK:DMKBA) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

N/A

Address

103 East Main Street, Denmark, WI, USA, 54208

Website

http://www.denmarkstate.com

Denmark Bancshares Inc is a diversified one-bank holding company. The company offers a wide variety of financial products and services including loans, deposits, mortgage banking, and investment services. In addition, the company also extends farm credit through its subsidiary Denmark Agricultural Credit Corporation. The company makes agribusiness, commercial and residential loans to customers throughout the state, but primarily in eastern Wisconsin.

Executives

Jeffrey G Vandenplas	officer: VP of Denmark State Bank	PO BOX 130 DENMARK X1 54208-0130
David L Kappelman	officer: VP of Denmark State Bank	PO BOX 130 DENMARK X1 54208-0130
Michael L Heim	director	4946 DENMARK ROAD DENMARK WI 54208
Thomas F Wall	director, officer: Chairman of the Board
William F Noel	other: Director of Denmark State Bank	PO BOX 130 DENMARK WI 54208-0130
Carl T Laveck	officer: Executive Vice President	PO BOX 130 DENMARK WI 54208-0130
Janet L Bonkowski	other: Director of Denmark State Bank	PO BOX 130 DENMARK WI 54208-0130
Mark E Looker	director
Jill S Feiler	other: VP of Denmark State Bank	PO BOX 130 DENMARK WI 54208-0130
Diane L Roundy	other: Director of Denmark State Bank	PO BOX 130 DENMARK WI 54208-0130
Larsen Kenneth A Sr	other: Director of Denmark State Bank	103 MAIN STREET PO BOX 130 DENMARK WI 54208-0130
Allen M Peters	director	103 E MAIN ST DENMARK WI 54208
Evonne J Kreft	officer: VP OF DENMARK STATE BANK	103 EAST MAIN STREET DENMARK WI 54208
Lonnie A Loritz	officer: VP OF DENMARK STATE BANK	103 EAST MAIN STREET DENMARK WI 54208
John P Olsen	officer: Senior VP Denmark State Bank