Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HAMMER SHIPPING 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   4.3% 3.7% 9.2% 6.2% 5.3% 3.4% 19.7% 19.7%   Credit score (0-100)   50 53 27 37 42 53 6 6   Credit rating   BBB BBB BB BBB BBB BBB B B   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   137 253 72.1 364 494 683 0.0 0.0   EBITDA   83.5 46.7 -192 164 295 484 0.0 0.0   EBIT   61.0 19.1 -219 138 263 450 0.0 0.0   Pre-tax profit (PTP)   57.4 17.5 -230.2 126.8 261.1 450.9 0.0 0.0   Net earnings   54.4 11.4 -181.7 96.7 200.5 351.7 0.0 0.0   Pre-tax profit without non-rec. items   57.4 17.5 -230 127 261 451 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   198 186 160 133 136 102 0.0 0.0   Shareholders equity total   392 404 122 219 419 621 121 121   Interest-bearing liabilities   0.0 0.0 210 0.0 30.2 12.4 0.0 0.0   Balance sheet total (assets)   625 447 400 338 593 777 121 121   Net Debt   -314 -61.8 197 -96.3 -380 -615 -121 -121     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   137 253 72.1 364 494 683 0.0 0.0   Gross profit growth   -27.4% 84.1% -71.5% 405.7% 35.6% 38.3% -100.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   625 447 400 338 593 777 121 121   Balance sheet change%   56.6% -28.5% -10.4% -15.4% 75.1% 31.2% -84.4% 0.0%   Added value   61.0 19.1 -218.6 138.0 262.5 449.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9 -40 -53 -53 -30 -68 -102 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 -1.0 1.0 2.0 3.0 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 (%)   44.4% 7.5% -303.4% 37.9% 53.1% 65.8% 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 %   11.9% 3.6% -51.6% 37.4% 56.4% 66.0% 0.0% 0.0%   ROI %   15.6% 4.7% -57.5% 47.9% 75.9% 81.9% 0.0% 0.0%   ROE %   14.9% 2.9% -69.2% 56.8% 62.9% 67.6% 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 %   62.8% 90.4% 30.5% 64.6% 70.7% 79.9% 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, %   -375.6% -132.4% -102.6% -58.6% -128.8% -127.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 172.1% 0.0% 7.2% 2.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   23.1% 0.0% 11.0% 10.7% 10.9% 3.9% 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   1.6 6.6 0.7 1.6 2.6 4.4 0.0 0.0   Current Ratio   1.9 8.3 0.9 1.9 2.8 4.6 0.0 0.0   Cash and cash equivalent   313.7 61.8 12.7 96.3 410.0 627.2 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   201.6 229.1 -24.7 98.1 295.0 528.0 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   0 0 0 138 263 450 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 164 295 484 0 0   EBIT / employee   0 0 0 138 263 450 0 0   Net earnings / employee   0 0 0 97 201 352 0 0