Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HAMMER GRAPHIC SUPPLY ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3%   Bankruptcy risk   5.4% 27.0% 7.2% 8.2% 16.6% 7.1% 15.7% 7.4%   Credit score (0-100)   44 3 35 30 9 33 11 10   Credit rating   BB C BB B B BB B BB   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,578 705 992 321 -247 209 0.0 0.0   EBITDA   183 -711 515 -77.7 -463 -18.7 0.0 0.0   EBIT   183 -721 504 -88.3 -474 -29.3 0.0 0.0   Pre-tax profit (PTP)   146.0 -755.5 489.4 -111.6 -499.3 -84.4 0.0 0.0   Net earnings   107.1 -590.0 380.6 -87.4 -392.2 -66.0 0.0 0.0   Pre-tax profit without non-rec. items   146 -756 489 -112 -499 -84.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 94.9 84.4 73.8 63.3 52.7 0.0 0.0   Shareholders equity total   369 -221 160 72.1 -320 -386 -511 -511   Interest-bearing liabilities   524 180 142 444 796 946 511 511   Balance sheet total (assets)   1,437 1,361 769 883 780 811 0.0 0.0   Net Debt   524 180 142 444 796 946 511 511     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   1,578 705 992 321 -247 209 0.0 0.0   Gross profit growth   -4.3% -55.3% 40.7% -67.6% 0.0% 0.0% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   1,437 1,361 769 883 780 811 0 0   Balance sheet change%   21.8% -5.3% -43.5% 15.0% -11.7% 3.9% -100.0% 0.0%   Added value   183.3 -721.3 504.5 -88.3 -473.9 -29.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 84 -21 -21 -21 -21 -53 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   11.6% -102.3% 50.8% -27.5% 191.6% -14.0% 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 %   14.3% -47.6% 43.2% -10.3% -47.4% -1.8% 0.0% 0.0%   ROI %   21.3% -134.0% 210.9% -20.9% -71.6% -2.4% 0.0% 0.0%   ROE %   33.9% -68.2% 50.1% -75.4% -92.0% -8.3% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   25.7% -14.0% 20.8% 8.2% -29.1% -32.3% -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, %   285.9% -25.3% 27.6% -571.8% -171.8% -5,049.7% 0.0% 0.0%   Gearing %   142.0% -81.4% 89.0% 615.9% -248.8% -245.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.3% 10.4% 11.5% 8.9% 4.7% 7.3% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.7 0.5 0.6 0.3 0.5 1.1 0.0 0.0   Current Ratio   1.3 0.8 1.1 1.5 1.3 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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)   141.7 500.7 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   369.0 -316.0 75.2 210.8 138.5 262.3 -255.5 -255.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   92 -361 252 -44 -237 -15 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   92 -355 258 -39 -232 -9 0 0   EBIT / employee   92 -361 252 -44 -237 -15 0 0   Net earnings / employee   54 -295 190 -44 -196 -33 0 0