Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hammershøj Agro 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   4.7% 2.9% 3.2% 1.6% 2.3% 2.3% 7.7% 7.7%   Credit score (0-100)   47 58 54 74 63 65 32 32   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 46.8 0.4 0.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -39.1 89.7 69.8 -159 277 603 0.0 0.0   EBITDA   -39.1 89.7 69.8 -316 -358 4.3 0.0 0.0   EBIT   -39.1 -509 -614 -1,003 -1,059 -742 0.0 0.0   Pre-tax profit (PTP)   -560.5 -775.6 -849.8 1,339.5 -473.9 -698.5 0.0 0.0   Net earnings   -560.5 -777.1 -662.8 1,044.5 -370.0 -544.9 0.0 0.0   Pre-tax profit without non-rec. items   -561 -776 -850 1,340 -474 -699 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 27,361 27,658 27,237 26,955 29,546 0.0 0.0   Shareholders equity total   13,739 12,962 12,300 23,644 27,974 27,429 27,359 27,359   Interest-bearing liabilities   0.0 12,240 12,652 2,848 147 147 0.0 0.0   Balance sheet total (assets)   13,960 28,460 28,087 30,155 31,431 30,716 27,359 27,359   Net Debt   -933 11,408 12,375 185 -4,224 -967 -27,359 -27,359     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -39.1 89.7 69.8 -159 277 603 0.0 0.0   Gross profit growth   0.0% 0.0% -22.2% 0.0% 0.0% 118.1% -100.0% 0.0%   Employees   1 0 0 1 3 2 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 200.0% -33.3% -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)   13,960 28,460 28,087 30,155 31,431 30,716 27,359 27,359   Balance sheet change%   0.0% 103.9% -1.3% 7.4% 4.2% -2.3% -10.9% 0.0%   Added value   -39.1 89.7 69.8 -316.4 -372.0 4.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 26,763 -387 -1,108 -982 1,845 -29,546 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   100.0% -567.2% -879.6% 631.3% -382.8% -123.0% 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 %   -4.0% -2.4% -2.2% 5.4% -1.4% -2.2% 0.0% 0.0%   ROI %   -4.1% -2.4% -2.2% 5.5% -1.4% -2.3% 0.0% 0.0%   ROE %   -4.1% -5.8% -5.2% 5.8% -1.4% -2.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   98.4% 45.5% 43.8% 78.4% 89.0% 89.3% 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, %   2,384.6% 12,724.3% 17,732.6% -58.6% 1,178.8% -22,267.8% 0.0% 0.0%   Gearing %   0.0% 94.4% 102.9% 12.0% 0.5% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.4% 1.9% 3.0% 2.7% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   4.9 5.6 0.6 4.5 9.6 2.6 0.0 0.0   Current Ratio   4.9 5.6 0.6 4.5 9.6 2.6 0.0 0.0   Cash and cash equivalent   932.5 831.7 277.0 2,662.3 4,371.3 1,114.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   862.4 902.1 -332.7 2,274.8 4,011.1 721.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -39 0 0 -316 -124 2 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -39 0 0 -316 -119 2 0 0   EBIT / employee   -39 0 0 -1,003 -353 -371 0 0   Net earnings / employee   -561 0 0 1,045 -123 -272 0 0