Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INSTRUMETER 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 2019/6 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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   0.9% 1.2% 1.1% 2.9% 3.2% 2.9% 8.7% 8.5%   Credit score (0-100)   91 83 83 57 55 57 28 29   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   2,425.8 187.6 386.5 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 2019/6 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   13,678 8,727 9,297 5,669 8,229 7,869 0.0 0.0   EBITDA   7,665 3,225 3,488 -585 1,986 1,575 0.0 0.0   EBIT   7,419 3,019 3,312 -757 1,900 1,575 0.0 0.0   Pre-tax profit (PTP)   7,242.3 2,773.6 3,028.2 -1,022.8 1,460.2 1,199.1 0.0 0.0   Net earnings   5,621.0 2,146.5 2,330.1 -863.6 1,067.9 822.4 0.0 0.0   Pre-tax profit without non-rec. items   7,242 2,774 3,028 -1,023 1,460 1,199 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   640 434 258 85.9 0.0 0.0 0.0 0.0   Shareholders equity total   22,265 2,711 5,041 4,178 5,246 6,068 5,568 5,568   Interest-bearing liabilities   33,816 24,644 22,347 17,885 16,055 11,918 0.0 0.0   Balance sheet total (assets)   69,091 31,854 31,755 23,825 23,503 23,103 5,568 5,568   Net Debt   24,814 17,768 15,114 17,503 12,107 7,415 -5,568 -5,568     See the entire balance sheet 1000.0 Volume  2018 2019/6 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   13,678 8,727 9,297 5,669 8,229 7,869 0.0 0.0   Gross profit growth   -7.5% -36.2% 6.5% -39.0% 45.2% -4.4% -100.0% 0.0%   Employees   12 11 11 11 11 11 0 0   Employee growth %   0.0% -8.3% 0.0% 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)   69,091 31,854 31,755 23,825 23,503 23,103 5,568 5,568   Balance sheet change%   22.6% -53.9% -0.3% -25.0% -1.4% -1.7% -75.9% 0.0%   Added value   7,664.7 3,225.0 3,488.4 -585.0 2,071.9 1,574.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -491 -412 -353 -343 -172 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 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 (%)   54.2% 34.6% 35.6% -13.3% 23.1% 20.0% 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 %   12.2% 6.7% 10.4% -2.7% 8.0% 6.8% 0.0% 0.0%   ROI %   14.8% 8.1% 12.1% -3.1% 8.8% 8.0% 0.0% 0.0%   ROE %   28.9% 17.2% 60.1% -18.7% 22.7% 14.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   32.2% 8.5% 15.9% 17.5% 22.3% 26.3% 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, %   323.8% 550.9% 433.3% -2,992.2% 609.6% 470.9% 0.0% 0.0%   Gearing %   151.9% 909.0% 443.3% 428.1% 306.1% 196.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 2.1% 1.2% 1.3% 2.6% 2.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.3 0.8 0.9 0.5 0.7 0.8 0.0 0.0   Current Ratio   1.5 1.1 1.2 1.2 1.3 1.4 0.0 0.0   Cash and cash equivalent   9,001.1 6,876.0 7,232.3 381.8 3,947.9 4,502.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 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   21,646.8 2,283.5 4,783.8 4,091.9 5,644.4 6,435.4 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 2019/6 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   639 293 317 -53 188 143 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   639 293 317 -53 181 143 0 0   EBIT / employee   618 274 301 -69 173 143 0 0   Net earnings / employee   468 195 212 -79 97 75 0 0