Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MBG Sleeping Egmont A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 2013/12 2014 2014/12 2015e N/A 2016e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 17.0% 15.1% 14.9% 14.9%   Credit score (0-100)   0 0 0 0 10 13 14 16   Credit rating   N/A N/A N/A N/A BB BB BB BB   Credit limit (kDKK)   0.0 0.0 -353.7 124.8 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 2013/12 2014 2014/12 2015e N/A 2016e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 -160 1,467 7,200 7,887 0.0 0.0   EBITDA   0.0 0.0 -6,170 1,322 7,140 7,124 0.0 0.0   EBIT   0.0 0.0 -6,374 1,322 7,140 7,124 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -14,487.4 1,253.2 7,139.7 7,123.6 0.0 0.0   Net earnings   0.0 0.0 -14,461.8 1,253.2 7,139.7 7,381.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -14,436 1,253 7,140 7,124 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 2013/12 2014 2014/12 2015e N/A 2016e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 -912 341 7,481 4,029 329 329   Interest-bearing liabilities   0.0 0.0 3,266 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 2,558 399 7,521 5,343 329 329   Net Debt   0.0 0.0 3,058 -71.5 -289 -5,085 -329 -329     See the entire balance sheet 1000.0 Volume  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 2013/12 2014 2014/12 2015e N/A 2016e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 -160 1,467 7,200 7,887 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 390.8% 9.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 2,558 399 7,521 5,343 329 329   Balance sheet change%   0.0% 0.0% 0.0% -84.4% 1,783.6% -29.0% -93.8% 0.0%   Added value   0.0 0.0 -6,169.9 1,322.4 7,139.7 7,124.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 -204 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 2013/12 2014 2014/12 2015e N/A 2016e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 3,983.0% 90.1% 99.2% 90.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 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% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% -407.6% 68.3% 180.3% 110.8% 0.0% 0.0%   ROI %   0.0% 0.0% -433.0% 73.3% 182.6% 123.8% 0.0% 0.0%   ROE %   0.0% 0.0% -565.3% 86.4% 182.6% 128.3% 0.0% 0.0%   1000.0 Solidity  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 2013/12 2014 2014/12 2015e N/A 2016e N/A Equity ratio %   0.0% 0.0% -26.3% 85.4% 99.5% 75.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -49.6% -5.4% -4.1% -71.4% 0.0% 0.0%   Gearing %   0.0% 0.0% -358.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 17.9% 4.2% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 2013/12 2014 2014/12 2015e N/A 2016e N/A Quick Ratio   0.0 0.0 0.7 6.9 187.6 4.1 0.0 0.0   Current Ratio   0.0 0.0 0.7 6.9 187.6 4.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 208.3 71.5 289.4 5,085.1 0.0 0.0   1000.0 Capital use efficiency  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 2013/12 2014 2014/12 2015e N/A 2016e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 -912.1 341.1 7,480.8 4,029.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 2013/12 2014 2014/12 2015e N/A 2016e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0