Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GAME SHOT ApS

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% 3.4% 3.4%   Bankruptcy risk   13.5% 7.7% 5.7% 4.8% 17.3% 11.1% 25.6% 25.2%   Credit score (0-100)   18 33 40 43 9 17 1 1   Credit rating   B B BB BB B B C C   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   132 345 183 75.7 35.3 310 0.0 0.0   EBITDA   -168 -124 79.3 75.7 -85.4 -76.7 0.0 0.0   EBIT   -202 -162 58.6 75.7 -85.4 -76.7 0.0 0.0   Pre-tax profit (PTP)   -201.8 -163.5 65.6 87.8 -82.9 -79.1 0.0 0.0   Net earnings   -206.7 -204.6 65.6 95.8 -65.0 -61.7 0.0 0.0   Pre-tax profit without non-rec. items   -202 -163 65.6 87.8 -82.9 -79.1 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   14.3 20.7 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -50.9 250 316 355 176 114 33.9 33.9   Interest-bearing liabilities   134 8.0 8.2 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   117 333 369 386 219 138 33.9 33.9   Net Debt   31.8 -124 -151 -214 -157 -62.3 -33.9 -33.9     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   132 345 183 75.7 35.3 310 0.0 0.0   Gross profit growth   -55.5% 161.3% -47.0% -58.6% -53.3% 777.5% -100.0% 0.0%   Employees   1 1 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)   117 333 369 386 219 138 34 34   Balance sheet change%   -68.5% 185.6% 10.7% 4.7% -43.2% -37.1% -75.4% 0.0%   Added value   -168.1 -123.5 79.3 75.7 -85.4 -76.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -67 -32 -41 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   -3.0 -4.0 1.0 2.0 -1.0 -2.0 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 (%)   -152.9% -47.1% 32.0% 100.0% -241.7% -24.7% 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 %   -75.0% -64.8% 18.9% 24.1% -26.6% -42.9% 0.0% 0.0%   ROI %   -105.7% -82.8% 22.8% 26.8% -30.3% -52.9% 0.0% 0.0%   ROE %   -151.7% -111.5% 23.2% 28.6% -24.5% -42.6% 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 %   -30.4% 75.0% 85.6% 91.9% 80.1% 82.6% 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, %   -18.9% 100.5% -190.2% -282.8% 183.9% 81.3% 0.0% 0.0%   Gearing %   -263.6% 3.2% 2.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.6% 10.3% 79.3% 0.0% 0.0% 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   0.6 1.6 3.5 7.8 4.5 4.8 0.0 0.0   Current Ratio   0.6 1.6 3.5 7.8 4.5 4.8 0.0 0.0   Cash and cash equivalent   102.5 132.2 159.1 214.1 157.1 62.3 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   -65.2 48.8 135.1 211.6 152.2 90.5 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   -168 -124 79 76 -85 -77 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -168 -124 79 76 -85 -77 0 0   EBIT / employee   -202 -162 59 76 -85 -77 0 0   Net earnings / employee   -207 -205 66 96 -65 -62 0 0