Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GAMST 1903 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% 3.6%   Bankruptcy risk   10.7% 7.3% 13.2% 6.5% 13.4% 20.0% 20.6% 18.1%   Credit score (0-100)   24 34 17 35 16 5 5 8   Credit rating   BB BBB BB BBB BB B 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   228 361 424 583 500 166 0.0 0.0   EBITDA   -335 43.4 156 209 28.4 -253 0.0 0.0   EBIT   -355 21.7 154 209 28.4 -253 0.0 0.0   Pre-tax profit (PTP)   -367.9 3.4 151.2 200.7 26.1 -260.5 0.0 0.0   Net earnings   -285.4 2.3 116.6 155.2 20.3 -203.4 0.0 0.0   Pre-tax profit without non-rec. items   -368 3.4 151 201 26.1 -261 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   23.8 1.8 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -91.0 -88.7 27.9 183 147 -56.4 -136 -136   Interest-bearing liabilities   284 358 61.5 0.0 0.0 75.9 136 136   Balance sheet total (assets)   320 394 272 347 263 82.6 0.0 0.0   Net Debt   266 248 45.4 -183 -128 75.9 136 136     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   228 361 424 583 500 166 0.0 0.0   Gross profit growth   -77.1% 58.5% 17.3% 37.5% -14.1% -66.9% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   320 394 272 347 263 83 0 0   Balance sheet change%   -37.9% 23.1% -30.9% 27.2% -24.2% -68.6% -100.0% 0.0%   Added value   -335.3 43.4 156.2 208.7 28.4 -252.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -39 -44 -4 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 3.0 4.0 -1.0 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 (%)   -155.7% 6.0% 36.4% 35.8% 5.7% -152.8% 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 %   -76.6% 4.9% 40.9% 67.4% 9.3% -126.0% 0.0% 0.0%   ROI %   -148.3% 6.8% 69.0% 153.1% 17.2% -226.9% 0.0% 0.0%   ROE %   -110.9% 0.7% 55.2% 147.1% 12.3% -177.2% 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 %   -22.1% -18.4% 10.3% 52.9% 56.0% -40.6% -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, %   -79.3% 571.4% 29.1% -87.5% -451.4% -30.0% 0.0% 0.0%   Gearing %   -312.2% -403.7% 220.1% 0.0% 0.0% -134.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.2% 5.7% 1.5% 25.9% 0.0% 20.1% 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   0.4 0.6 0.5 1.3 1.2 0.5 0.0 0.0   Current Ratio   0.7 0.8 1.1 2.1 2.3 0.6 0.0 0.0   Cash and cash equivalent   18.3 109.8 16.1 182.6 128.2 0.0 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   -114.8 -90.4 27.9 183.2 147.0 -56.4 -68.2 -68.2   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 0 156 209 28 -253 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 156 209 28 -253 0 0   EBIT / employee   0 0 154 209 28 -253 0 0   Net earnings / employee   0 0 117 155 20 -203 0 0