Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Instrumatic Marine A/S 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   0.0% 9.0% 2.0% 1.7% 1.0% 3.5% 17.3% 17.2%   Credit score (0-100)   0 29 68 72 87 52 9 10   Credit rating   N/A BB A A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.1 2.0 128.0 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 35.3 784 1,108 1,689 858 0.0 0.0   EBITDA   0.0 -9.9 187 220 720 -260 0.0 0.0   EBIT   0.0 -11.8 185 215 714 -275 0.0 0.0   Pre-tax profit (PTP)   0.0 -23.2 170.3 197.8 672.6 -324.6 0.0 0.0   Net earnings   0.0 -20.7 187.7 152.6 522.5 -254.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -23.2 170 198 673 -325 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 31.5 49.7 44.3 39.0 110 0.0 0.0   Shareholders equity total   0.0 479 667 820 1,342 1,087 -389 -389   Interest-bearing liabilities   0.0 0.0 10.8 178 320 634 389 389   Balance sheet total (assets)   0.0 528 1,327 1,295 2,167 2,148 0.0 0.0   Net Debt   0.0 -493 -281 -594 44.2 -33.8 389 389     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 35.3 784 1,108 1,689 858 0.0 0.0   Gross profit growth   0.0% 0.0% 2,118.8% 41.3% 52.5% -49.2% -100.0% 0.0%   Employees   0 2 3 3 3 3 0 0   Employee growth %   0.0% 0.0% 50.0% 0.0% 0.0% 0.0% -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)   0 528 1,327 1,295 2,167 2,148 0 0   Balance sheet change%   0.0% 0.0% 151.5% -2.4% 67.3% -0.9% -100.0% 0.0%   Added value   0.0 -9.9 186.8 219.9 719.7 -260.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 30 847 -427 469 413 -1,362 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   0.0% -33.4% 23.6% 19.4% 42.3% -32.1% 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 %   0.0% -1.4% 21.0% 16.4% 42.2% -11.4% 0.0% 0.0%   ROI %   0.0% -1.5% 33.4% 25.1% 51.1% -13.4% 0.0% 0.0%   ROE %   0.0% -4.3% 32.7% 20.5% 48.3% -21.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 90.9% 50.3% 63.3% 61.9% 50.6% -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, %   0.0% 4,964.1% -150.3% -270.0% 6.1% 13.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.6% 21.8% 23.9% 58.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 450.6% 17.7% 23.4% 16.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 10.3 0.6 1.9 1.9 0.8 0.0 0.0   Current Ratio   0.0 10.3 0.7 1.9 1.9 0.8 0.0 0.0   Cash and cash equivalent   0.0 493.5 291.5 772.1 276.2 668.3 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 447.8 -205.3 386.0 584.0 -168.9 -194.6 -194.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -5 62 73 240 -87 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -5 62 73 240 -87 0 0   EBIT / employee   0 -6 62 72 238 -92 0 0   Net earnings / employee   0 -10 63 51 174 -85 0 0