Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fortuna Games Aarhus 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% 1.5% 1.5%   Bankruptcy risk   8.4% 10.6% 16.5% 17.6% 21.9% 16.9% 20.4% 20.4%   Credit score (0-100)   31 24 10 8 3 9 5 5   Credit rating   BB BB BB B B 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)  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   263 -122 -71.7 371 57.9 528 0.0 0.0   EBITDA   253 -127 -71.7 191 57.9 35.3 0.0 0.0   EBIT   239 -139 -125 191 57.9 35.3 0.0 0.0   Pre-tax profit (PTP)   238.6 -141.7 -124.9 186.7 57.8 35.3 0.0 0.0   Net earnings   185.8 -112.6 -101.9 144.8 45.1 27.5 0.0 0.0   Pre-tax profit without non-rec. items   239 -142 -125 187 57.8 35.3 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   64.9 53.1 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -102 -215 -317 -172 -45.6 -18.0 -68.0 -68.0   Interest-bearing liabilities   604 497 385 304 12.7 0.0 68.0 68.0   Balance sheet total (assets)   1,221 399 90.3 132 22.0 48.6 0.0 0.0   Net Debt   329 461 385 290 -9.3 -28.8 68.0 68.0     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   263 -122 -71.7 371 57.9 528 0.0 0.0   Gross profit growth   0.0% 0.0% 41.2% 0.0% -84.4% 812.0% -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 -492.5 0.0 0.0   Balance sheet total (assets)   1,221 399 90 132 22 49 0 0   Balance sheet change%   315.1% -67.3% -77.4% 46.0% -83.3% 120.9% -100.0% 0.0%   Added value   253.4 -127.2 -71.7 190.5 57.9 527.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   37 -24 -106 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   1.0 -1.0 -2.0 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 (%)   90.9% 114.2% 174.1% 51.3% 100.0% 6.7% 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 %   25.1% -14.4% -24.4% 53.6% 31.2% 52.6% 0.0% 0.0%   ROI %   53.0% -25.3% -28.3% 55.3% 36.6% 555.7% 0.0% 0.0%   ROE %   24.5% -13.9% -41.6% 130.3% 58.6% 78.0% 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 %   -7.7% -35.0% -77.8% -56.6% -67.4% -27.0% -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, %   129.7% -362.6% -537.5% 152.3% -16.0% -81.7% 0.0% 0.0%   Gearing %   -590.9% -231.1% -121.6% -176.7% -27.9% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.5% 0.0% 1.1% 0.0% 0.3% 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   0.8 0.3 0.2 0.4 0.3 0.7 0.0 0.0   Current Ratio   0.8 0.3 0.2 0.4 0.3 0.7 0.0 0.0   Cash and cash equivalent   275.6 35.3 0.0 13.8 22.0 28.8 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   -317.2 -418.0 -316.8 -172.0 -45.6 -18.0 -34.0 -34.0   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