Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INTERMAIL A/S

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

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

1000.0 Bankruptcy Risk  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021e N/A 2022e N/A Bankruptcy risk for industry   1.1% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 1.2% 4.4% 1.0% 5.1% 1.9% 16.4% 16.4%   Credit score (0-100)   0 84 49 87 45 70 10 10   Credit rating   N/A A BBB A BBB A BB BB   Credit limit (kDKK)   0.0 722.4 0.0 2,188.1 0.0 5.3 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021e N/A 2022e N/A Net sales   0 11,492 11,058 8,638 10,749 10,600 10,600 10,600   Gross profit   0.0 9,818 9,211 8,035 5,616 5,697 0.0 0.0   EBITDA   0.0 -3,880 -9,881 6,281 -16,492 66.0 0.0 0.0   EBIT   0.0 -3,880 -9,881 6,281 -16,492 66.0 0.0 0.0   Pre-tax profit (PTP)   0.0 -9,674.0 -17,014.0 3,202.0 -22,586.0 -5,016.0 0.0 0.0   Net earnings   0.0 -7,985.0 -15,493.0 3,698.0 -18,252.0 -6,256.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -9,674 -17,014 3,202 -22,586 -5,016 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021e N/A 2022e N/A Tangible assets total   0.0 582 396 1,133 48,141 43,238 0.0 0.0   Shareholders equity total   0.0 26,230 12,115 40,065 21,813 15,557 -2,430 -2,430   Interest-bearing liabilities   0.0 14,817 18,958 30,340 56,032 29,002 2,430 2,430   Balance sheet total (assets)   0.0 187,343 171,670 143,780 177,350 137,293 0.0 0.0   Net Debt   0.0 8,715 18,832 30,255 56,032 29,002 2,430 2,430     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021e N/A 2022e N/A Net sales   0 11,492 11,058 8,638 10,749 10,600 10,600 10,600   Net sales growth   0.0% 0.0% -3.8% -21.9% 24.4% -1.4% 0.0% 0.0%   Gross profit   0.0 9,818 9,211 8,035 5,616 5,697 0.0 0.0   Gross profit growth   0.0% 0.0% -6.2% -12.8% -30.1% 1.4% -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)   0 187,343 171,670 143,780 177,350 137,293 0 0   Balance sheet change%   0.0% 0.0% -8.4% -16.2% 23.3% -22.6% -100.0% 0.0%   Added value   0.0 -3,880.0 -9,881.0 6,281.0 -16,492.0 66.0 0.0 0.0   Added value %   0.0% -33.8% -89.4% 72.7% -153.4% 0.6% 0.0% 0.0%   Investments   0 934 -536 735 47,008 -4,903 -43,238 0   Net sales trend   0.0 0.0 -1.0 -2.0 1.0 -1.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021e N/A 2022e N/A EBITDA %   0.0% -33.8% -89.4% 72.7% -153.4% 0.6% 0.0% 0.0%   EBIT %   0.0% -33.8% -89.4% 72.7% -153.4% 0.6% 0.0% 0.0%   EBIT to gross profit (%)   0.0% -39.5% -107.3% 78.2% -293.7% 1.2% 0.0% 0.0%   Net Earnings %   0.0% -69.5% -140.1% 42.8% -169.8% -59.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -69.5% -140.1% 42.8% -169.8% -59.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -84.2% -153.9% 37.1% -210.1% -47.3% 0.0% 0.0%   ROA %   0.0% -1.0% -5.1% 6.1% -9.7% 0.1% 0.0% 0.0%   ROI %   0.0% -1.0% -8.7% 18.6% -16.1% 0.1% 0.0% 0.0%   ROE %   0.0% -30.4% -80.8% 14.2% -59.0% -33.5% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021e N/A 2022e N/A Equity ratio %   0.0% 14.0% 7.1% 27.9% 12.3% 11.3% -100.0% -100.0%   Relative indebtedness %   0.0% 1,402.0% 1,442.9% 1,200.7% 1,447.0% 1,148.5% 22.9% 22.9%   Relative net indebtedness %   0.0% 1,348.9% 1,441.8% 1,199.7% 1,447.0% 1,148.5% 22.9% 22.9%   Net int. bear. debt to EBITDA, %   0.0% -224.6% -190.6% 481.7% -339.8% 43,942.4% 0.0% 0.0%   Gearing %   0.0% 56.5% 156.5% 75.7% 256.9% 186.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 105.5% 46.2% 25.7% 16.2% 12.1% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021e N/A 2022e N/A Quick Ratio   0.0 1.1 0.1 0.1 0.3 0.2 0.0 0.0   Current Ratio   0.0 1.1 0.1 0.1 0.3 0.2 0.0 0.0   Cash and cash equivalent   0.0 6,102.0 126.0 85.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021e N/A 2022e 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% 209.0% 142.9% 171.9% 301.6% 96.0% 0.0% 0.0%   Net working capital   0.0 1,646.0 -143,620.0 -88,298.0 -78,561.0 -32,319.0 -1,215.0 -1,215.0   Net working capital %   0.0% 14.3% -1,298.8% -1,022.2% -730.9% -304.9% -11.5% -11.5%   1000.0 Employee efficiency  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021e N/A 2022e 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