Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HAMMER TÆPPER 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.0% 2.1% 5.1% 0.8% 3.2% 0.7% 7.6% 7.6%   Credit score (0-100)   70 69 43 92 55 94 32 32   Credit rating   A A BBB AA BBB AA BB BB   Credit limit (kDKK)   12.3 10.4 0.0 10,044.5 0.0 9,946.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   61,537 45,120 20,666 22,019 826 22,501 0.0 0.0   EBITDA   22,678 10,263 -6,891 2,851 -10,227 9,230 0.0 0.0   EBIT   22,678 10,263 -6,891 -3,132 -16,243 4,241 0.0 0.0   Pre-tax profit (PTP)   17,661.0 8,686.0 -5,788.0 -3,246.4 -16,518.5 4,049.7 0.0 0.0   Net earnings   17,661.0 8,686.0 -5,788.0 -2,601.7 -12,951.7 2,895.4 0.0 0.0   Pre-tax profit without non-rec. items   22,678 10,263 -6,891 -3,246 -16,519 4,050 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 27,219 23,927 20,961 0.0 0.0   Shareholders equity total   111,170 119,856 114,068 111,466 98,514 101,410 77,333 77,333   Interest-bearing liabilities   0.0 0.0 0.0 3,395 2,370 2,997 0.0 0.0   Balance sheet total (assets)   143,178 140,242 126,389 125,805 107,447 111,117 77,333 77,333   Net Debt   0.0 0.0 0.0 3,187 1,584 2,845 -77,333 -77,333     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   61,537 45,120 20,666 22,019 826 22,501 0.0 0.0   Gross profit growth   21.1% -26.7% -54.2% 6.5% -96.2% 2,622.5% -100.0% 0.0%   Employees   75 73 50 35 24 28 0 0   Employee growth %   1.4% -2.7% -31.5% -30.0% -31.4% 16.7% -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)   143,178 140,242 126,389 125,805 107,447 111,117 77,333 77,333   Balance sheet change%   8.0% -2.1% -9.9% -0.5% -14.6% 3.4% -30.4% 0.0%   Added value   22,678.0 10,263.0 -6,891.0 2,850.7 -10,260.1 9,230.5 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 24,272 -12,343 -7,955 -20,961 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 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   36.9% 22.7% -33.3% -14.2% -1,965.3% 18.8% 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 %   16.4% 7.2% -5.2% -2.5% -14.1% 3.7% 0.0% 0.0%   ROI %   16.4% 7.2% -5.2% -2.6% -14.9% 3.9% 0.0% 0.0%   ROE %   16.4% 7.5% -4.9% -2.3% -12.3% 2.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   100.0% 100.0% 100.0% 87.6% 91.7% 91.3% 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, %   0.0% 0.0% 0.0% 111.8% -15.5% 30.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 3.0% 2.4% 3.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 2.8% 4.5% 1.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 3.8 5.7 5.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 6.3 10.4 10.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 208.0 786.0 151.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   0.0 0.0 0.0 60,010.4 53,963.5 61,687.9 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   302 141 -138 81 -428 330 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   302 141 -138 81 -426 330 0 0   EBIT / employee   302 141 -138 -89 -677 151 0 0   Net earnings / employee   235 119 -116 -74 -540 103 0 0