Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HAMMER GRUPPEN 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.5% 0.5%   Bankruptcy risk   0.9% 0.6% 0.8% 1.0% 1.1% 0.7% 8.0% 7.8%   Credit score (0-100)   90 98 90 85 84 94 31 31   Credit rating   A AA A A A AA BB BB   Credit limit (kDKK)   4,482.7 7,190.8 6,641.7 5,776.3 3,535.4 10,551.6 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   211 190 324 149 224 86.4 0.0 0.0   EBITDA   211 190 324 149 224 86.4 0.0 0.0   EBIT   -32.7 -20.5 110 -65.5 -44.5 -237 0.0 0.0   Pre-tax profit (PTP)   -1,973.4 8,845.7 8,949.1 34,333.6 -22,628.8 26,689.2 0.0 0.0   Net earnings   -1,447.5 6,965.4 7,065.8 26,817.3 -17,581.1 21,186.8 0.0 0.0   Pre-tax profit without non-rec. items   -1,973 8,846 8,949 34,334 -22,629 26,689 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   14,147 15,424 15,315 15,113 14,845 18,548 0.0 0.0   Shareholders equity total   67,653 74,511 81,466 108,170 90,475 111,544 110,817 110,817   Interest-bearing liabilities   5,539 5,545 4,944 5,720 4,763 1,297 0.0 0.0   Balance sheet total (assets)   73,371 80,374 88,527 120,979 95,404 112,963 110,817 110,817   Net Debt   -45,028 -49,746 -60,243 -93,314 -63,543 -88,988 -110,817 -110,817     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   211 190 324 149 224 86.4 0.0 0.0   Gross profit growth   0.2% -9.9% 70.3% -53.9% 50.3% -61.5% -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)   73,371 80,374 88,527 120,979 95,404 112,963 110,817 110,817   Balance sheet change%   -1.7% 9.5% 10.1% 36.7% -21.1% 18.4% -1.9% 0.0%   Added value   210.8 190.0 323.5 149.2 170.1 86.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,430 1,066 -323 -416 -537 3,380 -18,548 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 1.0 -1.0 -2.0 -3.0 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 (%)   -15.5% -10.8% 34.0% -43.9% -19.9% -274.3% 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 %   1.6% 11.5% 10.6% 32.8% 3.3% 25.7% 0.0% 0.0%   ROI %   1.6% 11.5% 10.7% 34.2% 3.4% 25.7% 0.0% 0.0%   ROE %   -2.1% 9.8% 9.1% 28.3% -17.7% 21.0% 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 %   92.2% 92.7% 92.0% 89.4% 94.8% 98.7% 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, %   -21,355.8% -26,185.0% -18,621.6% -62,551.1% -28,346.4% -103,008.6% 0.0% 0.0%   Gearing %   8.2% 7.4% 6.1% 5.3% 5.3% 1.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   58.7% 0.0% 0.0% 0.4% 500.2% 3.3% 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   9.1 9.8 9.5 7.9 14.9 63.8 0.0 0.0   Current Ratio   9.1 9.8 9.5 7.9 14.9 63.8 0.0 0.0   Cash and cash equivalent   50,567.7 55,290.7 65,187.8 99,034.6 68,305.6 90,284.8 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   -3,955.6 -4,344.4 -2,897.8 -5,170.0 2,853.9 2,162.3 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