Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mobylife Holding A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

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

1.0 Bankruptcy Risk  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Bankruptcy risk for industry   3.2% 3.2% 3.2% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.5% 1.6% 1.2% 4.4% 4.0%   Credit score (0-100)   0 0 0 99 77 84 48 50   Credit rating   N/A N/A N/A AAA A A BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 24.4 0.2 4.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales   0 0 0 591 584 440 440 440   Gross profit   0.0 0.0 0.0 169 162 108 0.0 0.0   EBITDA   0.0 0.0 0.0 7.2 15.7 -23.0 0.0 0.0   EBIT   0.0 0.0 0.0 -1.9 -93.2 -89.8 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -0.3 -82.8 46.4 0.0 0.0   Net earnings   0.0 0.0 0.0 2.1 -85.2 46.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -0.3 -82.8 46.4 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Tangible assets total   0.0 0.0 0.0 8.0 8.4 7.6 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 199 109 174 153 153   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 22.4 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 466 347 269 153 153   Net Debt   0.0 0.0 0.0 -24.0 -1.7 27.4 -136 -136     See the entire balance sheet 1.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales   0 0 0 591 584 440 440 440   Net sales growth   0.0% 0.0% 0.0% 0.0% -1.1% -24.7% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 169 162 108 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -4.4% -33.3% -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 0 466 347 269 153 153   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -25.5% -22.4% -43.1% 0.0%   Added value   0.0 0.0 0.0 7.2 -84.1 -23.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 1.2% -14.4% -5.2% 0.0% 0.0%   Investments   0 0 0 35 -123 -73 -8 0   Net sales trend   0.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   1.0 Profitability  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A EBITDA %   0.0% 0.0% 0.0% 1.2% 2.7% -5.2% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% -0.3% -16.0% -20.4% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% -1.1% -57.7% -83.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.4% -14.6% 10.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 1.9% 4.1% 25.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% -0.0% -14.2% 10.5% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 5.4% -15.8% 18.8% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 6.7% -20.0% 24.9% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 1.1% -55.2% 32.4% 0.0% 0.0%   1.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% 42.8% 31.6% 64.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 45.1% 40.6% 21.6% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 41.0% 40.3% 22.8% -31.0% -31.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -332.7% -10.7% -118.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 12.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 104.0% 0.0% 0.0%   1.0 Liquidity  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 0.8 0.7 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.9 0.8 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 24.0 1.7 -5.0 0.0 0.0   1.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Trade debtors turnover (days)   0.0 0.0 0.0 18.6 20.3 14.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 45.7 37.0 42.7 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 14.8% 11.5% 10.8% 31.0% 31.0%   Net working capital   0.0 0.0 0.0 -10.9 -14.9 -32.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% -1.8% -2.5% -7.3% 0.0% 0.0%   1.0 Employee efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019e N/A 2020e 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