Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

POST DANMARK A/S 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  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 4.6% 4.1%   Credit score (0-100)   0 0 0 0 0 0 46 51   Credit rating   N/A N/A N/A N/A N/A N/A BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 358.7 332.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Net sales   0 0 0 0 8,068 7,571 7,571 7,571   Gross profit   0.0 0.0 0.0 0.0 5,163 5,115 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 84.0 -50.0 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 -204 -301 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 -116.0 -258.0 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 -60.0 -183.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 -215 -299 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Tangible assets total   0.0 0.0 0.0 0.0 2,184 1,908 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 2,493 2,310 1,636 1,636   Interest-bearing liabilities   0.0 0.0 0.0 0.0 725 61.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 6,251 5,672 1,636 1,636   Net Debt   0.0 0.0 0.0 0.0 601 -3.0 -1,350 -1,350     See the entire balance sheet 1.0 Volume  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Net sales   0 0 0 0 8,068 7,571 7,571 7,571   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -6.2% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 5,163 5,115 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -0.9% -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 0 6,251 5,672 1,636 1,636   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% -9.3% -71.2% 0.0%   Added value   0.0 0.0 0.0 0.0 -204.0 -50.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% -2.5% -0.7% 0.0% 0.0%   Investments   0 0 0 0 2,214 -559 -1,908 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   1.0 Profitability  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 1.0% -0.7% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -2.5% -4.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% -4.0% -5.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -0.7% -2.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 2.8% 0.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -2.7% -3.9% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% -3.0% -4.4% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% -4.4% -6.7% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% -2.4% -7.6% 0.0% 0.0%   1.0 Solidity  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 40.4% 41.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 46.6% 44.4% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 45.0% 43.6% -17.8% -17.8%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 715.5% 6.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 29.1% 2.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 7.2% 9.2% 0.0% 0.0%   1.0 Liquidity  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.0 1.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.0 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 124.0 64.0 0.0 0.0   1.0 Capital use efficiency  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 33.2 34.3 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% 31.7% 28.9% 17.8% 17.8%   Net working capital   0.0 0.0 0.0 0.0 34.0 332.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.4% 4.4% 0.0% 0.0%   1.0 Employee efficiency  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 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