Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Hammer Automation 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   14.9% 23.8% 29.5% 20.8% 14.4% 11.2% 18.4% 18.4%   Credit score (0-100)   15 3 1 4 14 22 8 8   Credit rating   BB B C B BB BB 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   827 814 1,103 1,017 1,164 1,411 0.0 0.0   EBITDA   194 -322 -119 258 146 668 0.0 0.0   EBIT   194 -322 -119 258 146 668 0.0 0.0   Pre-tax profit (PTP)   191.6 -326.9 -129.2 239.3 135.3 666.8 0.0 0.0   Net earnings   150.1 -255.5 -102.1 186.3 105.5 519.9 0.0 0.0   Pre-tax profit without non-rec. items   192 -327 -129 239 135 667 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   264 8.7 -93.3 92.9 145 560 0.0 0.0   Interest-bearing liabilities   0.0 0.0 20.4 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   483 628 943 681 600 1,092 0.0 0.0   Net Debt   -117 -67.4 20.4 -86.3 -201 -397 0.0 0.0     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   827 814 1,103 1,017 1,164 1,411 0.0 0.0   Gross profit growth   29.9% -1.5% 35.5% -7.9% 14.5% 21.2% -100.0% 0.0%   Employees   1 3 2 1 1 1 0 0   Employee growth %   0.0% 200.0% -33.3% -50.0% 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)   483 628 943 681 600 1,092 0 0   Balance sheet change%   73.6% 30.0% 50.1% -27.8% -11.9% 82.2% -100.0% 0.0%   Added value   194.0 -322.1 -118.6 257.6 145.6 668.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -2.0 1.0 2.0 3.0 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 (%)   23.5% -39.6% -10.8% 25.3% 12.5% 47.4% 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 %   51.0% -58.0% -14.3% 30.2% 23.1% 79.0% 0.0% 0.0%   ROI %   102.6% -236.1% -815.7% 456.9% 123.9% 189.5% 0.0% 0.0%   ROE %   79.4% -187.2% -21.5% 36.0% 88.5% 147.4% 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 %   54.7% 1.4% -9.0% 13.7% 24.3% 51.3% 0.0% 0.0%   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, %   -60.4% 20.9% -17.2% -33.5% -138.3% -59.4% 0.0% 0.0%   Gearing %   0.0% 0.0% -21.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 103.2% 191.4% 0.0% 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   2.2 1.0 0.9 1.1 1.3 2.1 0.0 0.0   Current Ratio   2.2 1.0 0.9 1.1 1.3 2.1 0.0 0.0   Cash and cash equivalent   117.2 67.4 0.0 86.3 201.3 397.2 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   261.2 -1.1 -101.9 84.3 145.5 559.9 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   194 -107 -59 258 146 668 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   194 -107 -59 258 146 668 0 0   EBIT / employee   194 -107 -59 258 146 668 0 0   Net earnings / employee   150 -85 -51 186 105 520 0 0