HAMILTON INTERNATIONAL IVS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2016
2017/4
2017
2018/4
2018
2019/4
2019
2020/4
2020
2021/4
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  13.7% 21.0% 8.2% 12.7% 20.0%  
Credit score (0-100)  19 6 31 19 6  
Credit rating  BB B BB BB B  
Credit limit (kDKK)  0.0 -0.0 0.0 -0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2016
2017/4
2017
2018/4
2018
2019/4
2019
2020/4
2020
2021/4

Net sales  0 0 0 0 0  
Gross profit  403 -45.3 17.9 -13.9 39.5  
EBITDA  33.5 -92.6 16.8 -13.9 39.5  
EBIT  33.5 -92.6 16.8 -13.9 39.5  
Pre-tax profit (PTP)  27.6 -58.9 3.6 -26.1 17.6  
Net earnings  26.6 -58.9 3.6 -26.1 17.6  
Pre-tax profit without non-rec. items  27.6 -126 3.6 -26.1 17.6  

 
See the entire income statement

Balance sheet (kDKK) 
2016
2017/4
2017
2018/4
2018
2019/4
2019
2020/4
2020
2021/4

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  -3.3 -62.2 4.7 -21.4 -3.8  
Interest-bearing liabilities  0.0 1.0 21.0 37.4 3.8  
Balance sheet total (assets)  124 5.8 55.0 20.2 14.6  

Net Debt  -91.1 1.0 17.7 37.4 -10.8  
 
See the entire balance sheet

Volume 
2016
2017/4
2017
2018/4
2018
2019/4
2019
2020/4
2020
2021/4

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  403 -45.3 17.9 -13.9 39.5  
Gross profit growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Employees  1 0 0 0 0  
Employee growth %  0.0% -100.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 -1.1 0.0 0.0  
Balance sheet total (assets)  124 6 55 20 15  
Balance sheet change%  0.0% -95.3% 847.3% -63.3% -27.9%  
Added value  33.5 -92.6 17.9 -13.9 39.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 -1.0 1.0 -1.0 1.0  

Profitability 
2016
2017/4
2017
2018/4
2018
2019/4
2019
2020/4
2020
2021/4
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  8.3% 204.4% 93.6% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  26.2% -130.5% 7.4% -51.4% 64.4%  
ROI %  0.0% -25,730.2% 34.1% -78.7% 93.6%  
ROE %  21.4% -90.6% 68.3% -209.5% 101.0%  

Solidity 
2016
2017/4
2017
2018/4
2018
2019/4
2019
2020/4
2020
2021/4
Equity ratio %  -2.6% -91.5% 8.5% -51.4% -20.8%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -272.2% -1.1% 105.3% -268.8% -27.2%  
Gearing %  0.0% -1.6% 450.3% -175.0% -99.9%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% -261.7% 8.5% 4.2% 8.5%  

Liquidity 
2016
2017/4
2017
2018/4
2018
2019/4
2019
2020/4
2020
2021/4
Quick Ratio  1.0 0.1 0.1 0.0 0.8  
Current Ratio  1.0 0.1 0.1 0.0 0.8  
Cash and cash equivalent  91.1 0.0 3.4 0.0 14.6  

Capital use efficiency 
2016
2017/4
2017
2018/4
2018
2019/4
2019
2020/4
2020
2021/4
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -2.3 -62.2 -46.4 -41.6 -3.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2016
2017/4
2017
2018/4
2018
2019/4
2019
2020/4
2020
2021/4
Net sales / employee  0 0 0 0 0  
Added value / employee  33 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  33 0 0 0 0  
EBIT / employee  33 0 0 0 0  
Net earnings / employee  27 0 0 0 0