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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   7.8% 17.2% 16.7% 10.5% 6.8% 7.1% 20.1% 19.7%   Credit score (0-100)   33 9 9 22 34 34 6 6   Credit rating   BB BB BB BB 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)  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   253 72.1 364 494 683 419 0.0 0.0   EBITDA   46.7 -192 164 295 484 81.7 0.0 0.0   EBIT   19.1 -219 138 263 450 47.5 0.0 0.0   Pre-tax profit (PTP)   17.5 -230.2 126.8 261.1 450.9 45.4 0.0 0.0   Net earnings   11.4 -181.7 96.7 200.5 351.7 35.0 0.0 0.0   Pre-tax profit without non-rec. items   17.5 -230 127 261 451 45.4 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   186 160 133 136 102 67.5 0.0 0.0   Shareholders equity total   404 122 219 419 621 306 126 126   Interest-bearing liabilities   0.0 210 0.0 30.2 12.4 372 0.0 0.0   Balance sheet total (assets)   447 400 338 593 777 727 126 126   Net Debt   -61.8 197 -96.3 -380 -615 -247 -126 -126     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   253 72.1 364 494 683 419 0.0 0.0   Gross profit growth   84.1% -71.5% 405.7% 35.6% 38.3% -38.7% -100.0% 0.0%   Employees   0 0 1 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)   447 400 338 593 777 727 126 126   Balance sheet change%   -28.5% -10.4% -15.4% 75.1% 31.2% -6.5% -82.7% 0.0%   Added value   46.7 -192.2 164.5 294.9 482.2 81.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -40 -53 -53 -30 -68 -68 -68 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   7.5% -303.4% 37.9% 53.1% 65.8% 11.3% 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 %   3.6% -51.6% 37.4% 56.4% 66.0% 7.0% 0.0% 0.0%   ROI %   4.7% -57.5% 47.9% 75.9% 81.9% 8.0% 0.0% 0.0%   ROE %   2.9% -69.2% 56.8% 62.9% 67.6% 7.5% 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 %   90.4% 30.5% 64.6% 70.7% 79.9% 42.1% 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, %   -132.4% -102.6% -58.6% -128.8% -127.0% -302.8% 0.0% 0.0%   Gearing %   0.0% 172.1% 0.0% 7.2% 2.0% 121.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 11.0% 10.7% 10.9% 3.9% 3.9% 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   6.6 0.7 1.6 2.6 4.4 1.5 0.0 0.0   Current Ratio   8.3 0.9 1.9 2.8 4.6 1.6 0.0 0.0   Cash and cash equivalent   61.8 12.7 96.3 410.0 627.2 619.6 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   229.1 -24.7 98.1 295.0 528.0 243.0 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  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   0 0 164 295 482 82 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 164 295 484 82 0 0   EBIT / employee   0 0 138 263 450 48 0 0   Net earnings / employee   0 0 97 201 352 35 0 0