INTERMAIL A/S

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 Dandex estimate: EBIT rebuilt from profit before tax and financial items
2. 2 no operating profit filed
3. 3 no depreciation line filed
4. 4 no average employee figure for the year before
5. 5 no average employee figure in the annual report (ESEF reports carry none); the registry's monthly headcount is in company-profile
6. 6 debt tagged with company-specific concepts
7. 7 Dandex estimate: EBIT rebuilt from profit before tax and financial items; statutory 22% used: effective rate outside 0 to 40%
8. 8 Dandex estimate: statutory 22% used: profit before tax not positive
9. 9 Dandex estimate: interest paid estimated from finance expenses; EBIT rebuilt from profit before tax and financial items
10. 10 Dandex estimate: statutory 22% used: effective rate outside 0 to 40%; interest paid estimated from finance expenses; EBIT rebuilt from profit before tax and financial items
11. 11 Dandex estimate: statutory 22% used: profit before tax not positive; interest paid estimated from finance expenses