Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HAMMER GRAPHIC SUPPLY 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 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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   22.8% 10.4% 7.5% 23.1% 8.1% 13.7% 16.0% 16.0%   Credit score (0-100)   4 25 32 3 29 15 12 12   Credit rating   B BB BB B BB BB BB 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)  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   705 992 321 -247 209 285 0.0 0.0   EBITDA   -711 515 -77.7 -463 -18.7 70.4 0.0 0.0   EBIT   -721 504 -88.3 -474 -29.3 59.8 0.0 0.0   Pre-tax profit (PTP)   -755.5 489.4 -111.6 -499.3 -84.4 -8.7 0.0 0.0   Net earnings   -590.0 380.6 -87.4 -392.2 -66.0 -8.5 0.0 0.0   Pre-tax profit without non-rec. items   -756 489 -112 -499 -84.4 -8.7 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   94.9 84.4 73.8 63.3 52.7 42.2 0.0 0.0   Shareholders equity total   -221 160 72.1 -320 -386 -394 -519 -519   Interest-bearing liabilities   180 142 444 796 946 1,047 519 519   Balance sheet total (assets)   1,361 769 883 780 811 962 0.0 0.0   Net Debt   180 142 444 796 946 1,047 519 519     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   705 992 321 -247 209 285 0.0 0.0   Gross profit growth   -55.3% 40.7% -67.6% 0.0% 0.0% 36.0% -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)   1,361 769 883 780 811 962 0 0   Balance sheet change%   -5.3% -43.5% 15.0% -11.7% 3.9% 18.7% -100.0% 0.0%   Added value   -710.8 515.0 -77.7 -463.3 -18.7 70.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   84 -21 -21 -21 -21 -21 -42 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 -3.0 1.0 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 (%)   -102.3% 50.8% -27.5% 191.6% -14.0% 21.0% 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 %   -47.6% 43.2% -10.3% -47.4% -1.8% 5.6% 0.0% 0.0%   ROI %   -134.0% 210.9% -20.9% -71.6% -2.4% 7.2% 0.0% 0.0%   ROE %   -68.2% 50.1% -75.4% -92.0% -8.3% -1.0% 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 %   -14.0% 20.8% 8.2% -29.1% -32.3% -29.1% -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, %   -25.3% 27.6% -571.8% -171.8% -5,049.7% 1,487.0% 0.0% 0.0%   Gearing %   -81.4% 89.0% 615.9% -248.8% -245.0% -265.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.4% 11.5% 8.9% 4.7% 7.3% 8.1% 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   0.5 0.6 0.3 0.5 1.1 1.0 0.0 0.0   Current Ratio   0.8 1.1 1.5 1.3 1.7 2.0 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  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)   500.7 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   -316.0 75.2 210.8 138.5 262.3 382.9 -259.7 -259.7   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   -355 258 -39 -232 -9 35 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -355 258 -39 -232 -9 35 0 0   EBIT / employee   -361 252 -44 -237 -15 30 0 0   Net earnings / employee   -295 190 -44 -196 -33 -4 0 0