Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOLIGSELSKABET HAMMER A/S 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.3% 1.3% 1.4% 1.4% 1.7% 1.5% 8.3% 8.3%   Credit score (0-100)   82 82 77 76 73 76 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   138.0 168.2 54.9 60.0 12.8 59.6 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   1,160 933 1,158 1,158 1,147 1,203 0.0 0.0   EBITDA   1,160 933 1,158 1,158 1,147 1,203 0.0 0.0   EBIT   1,092 865 1,075 1,067 1,044 1,101 0.0 0.0   Pre-tax profit (PTP)   762.1 746.6 913.3 899.7 734.5 545.6 0.0 0.0   Net earnings   547.5 566.4 693.3 680.7 548.9 402.1 0.0 0.0   Pre-tax profit without non-rec. items   762 747 913 900 734 546 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   16,437 16,768 20,376 22,833 26,378 26,613 0.0 0.0   Shareholders equity total   7,990 8,556 9,250 9,930 10,479 10,881 6,480 6,480   Interest-bearing liabilities   9,566 9,243 9,228 8,596 12,389 12,048 0.0 0.0   Balance sheet total (assets)   19,411 19,668 20,410 23,175 27,685 27,890 6,480 6,480   Net Debt   7,914 6,898 9,228 8,282 11,186 10,775 -6,480 -6,480     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   1,160 933 1,158 1,158 1,147 1,203 0.0 0.0   Gross profit growth   13.9% -19.6% 24.1% -0.0% -0.9% 4.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   19,411 19,668 20,410 23,175 27,685 27,890 6,480 6,480   Balance sheet change%   1.2% 1.3% 3.8% 13.5% 19.5% 0.7% -76.8% 0.0%   Added value   1,160.3 933.2 1,157.8 1,157.6 1,134.9 1,203.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -137 263 3,525 2,367 3,443 132 -23,388 -3,225   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 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 (%)   94.1% 92.6% 92.9% 92.2% 91.1% 91.5% 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 %   5.0% 4.4% 5.4% 4.9% 4.1% 4.0% 0.0% 0.0%   ROI %   5.0% 4.5% 5.4% 5.3% 4.6% 4.4% 0.0% 0.0%   ROE %   7.1% 6.8% 7.8% 7.1% 5.4% 3.8% 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 %   41.2% 43.5% 45.4% 42.9% 37.9% 39.1% 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, %   682.0% 739.2% 797.1% 715.4% 975.5% 895.6% 0.0% 0.0%   Gearing %   119.7% 108.0% 99.8% 86.6% 118.2% 110.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 1.3% 1.8% 1.9% 3.0% 4.5% 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   6.2 6.3 0.0 0.1 0.4 0.4 0.0 0.0   Current Ratio   6.2 6.2 0.0 0.1 0.4 0.4 0.0 0.0   Cash and cash equivalent   1,651.7 2,344.8 0.0 314.1 1,203.1 1,272.8 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   2,493.0 2,433.7 -778.4 -2,869.8 -1,948.8 -2,044.5 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 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0