StandbyCo VIII ApS

Credit metrics are Dandex calculations from the filed figures, not filed values; estimates are in grey with a note. Ratios are percentages and gearing a multiple. Definitions. Group figures (koncern).

1. 1 no figures for the year before
2. 2 period length differs
3. 3 Dandex estimate: EBIT rebuilt from profit before tax and financial items
4. 4 D&A from the fixed asset notes
5. 5 no depreciation line filed
6. 6 no average employee figure in the annual report (ESEF reports carry none); the registry's monthly headcount is in company-profile
7. 7 Dandex estimate: statutory 22% used: profit before tax not positive
8. 8 Dandex estimate: EBIT rebuilt from profit before tax and financial items; statutory 22% used: profit before tax not positive
9. 9 additions per the fixed asset notes
10. 10 no capex filed
11. 11 Dandex estimate: statutory 22% used: effective rate outside 0 to 40%; interest paid estimated from finance expenses
12. 12 Dandex estimate: interest paid estimated from finance expenses
13. 13 no capex in the cash flow statement
14. 14 Dandex estimate: statutory 22% used: profit before tax not positive; interest paid estimated from finance expenses