Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

InMaTech ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.4% 4.2% 2.5% 2.7% 2.5% 3.5% 15.7% 15.7%   Credit score (0-100)   55 50 62 58 62 52 12 12   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,229 869 1,234 1,028 2,120 2,996 0.0 0.0   EBITDA   660 159 535 312 615 867 0.0 0.0   EBIT   619 118 449 223 526 822 0.0 0.0   Pre-tax profit (PTP)   617.5 117.9 449.2 221.5 523.7 823.4 0.0 0.0   Net earnings   481.1 91.5 350.4 172.8 408.0 641.8 0.0 0.0   Pre-tax profit without non-rec. items   617 118 449 222 524 823 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   82.0 41.0 222 133 44.4 0.0 0.0 0.0   Shareholders equity total   531 173 523 396 634 876 176 176   Interest-bearing liabilities   0.0 139 154 253 222 24.9 0.0 0.0   Balance sheet total (assets)   763 433 979 934 1,555 1,749 176 176   Net Debt   -567 -173 -568 -352 -445 -547 -176 -176     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,229 869 1,234 1,028 2,120 2,996 0.0 0.0   Gross profit growth   0.0% -29.3% 42.1% -16.7% 106.2% 41.3% -100.0% 0.0%   Employees   1 1 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   763 433 979 934 1,555 1,749 176 176   Balance sheet change%   0.0% -43.2% 126.1% -4.6% 66.4% 12.5% -90.0% 0.0%   Added value   659.6 158.9 534.6 312.1 615.1 866.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   41 -82 96 -178 -178 -89 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   50.3% 13.6% 36.4% 21.7% 24.8% 27.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   81.1% 19.7% 63.6% 23.3% 42.3% 49.9% 0.0% 0.0%   ROI %   116.5% 28.0% 90.9% 33.7% 69.9% 93.8% 0.0% 0.0%   ROE %   90.6% 26.0% 100.7% 37.6% 79.3% 85.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   69.6% 39.9% 53.4% 42.4% 40.8% 50.1% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -85.9% -108.7% -106.2% -112.7% -72.3% -63.1% 0.0% 0.0%   Gearing %   0.0% 80.3% 29.4% 64.0% 35.1% 2.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.8% 1.1% 0.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.9 1.5 1.7 1.5 1.6 2.0 0.0 0.0   Current Ratio   2.9 1.5 1.7 1.5 1.6 2.0 0.0 0.0   Cash and cash equivalent   566.9 311.2 721.9 604.9 666.9 572.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   449.1 131.6 300.8 262.4 589.3 875.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   660 159 535 312 615 433 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   660 159 535 312 615 433 0 0   EBIT / employee   619 118 449 223 526 411 0 0   Net earnings / employee   481 91 350 173 408 321 0 0