Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GAMAG 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% 0.8% 0.8%   Bankruptcy risk   2.8% 3.0% 2.7% 1.2% 1.7% 0.8% 8.2% 8.2%   Credit score (0-100)   61 58 60 81 73 91 30 30   Credit rating   BBB BBB BBB A A AA BB BB   Credit limit (kDKK)   0.0 0.0 0.0 261.6 10.7 782.4 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   246 103 285 11.9 -72.5 -34.7 0.0 0.0   EBITDA   246 103 285 11.9 -72.5 -34.7 0.0 0.0   EBIT   194 26.8 285 11.9 -72.5 -34.7 0.0 0.0   Pre-tax profit (PTP)   -1,881.4 -1,209.6 -1,763.2 1,492.0 -1,000.1 556.9 0.0 0.0   Net earnings   -1,934.1 -1,263.1 -1,821.6 1,436.1 -1,000.1 556.9 0.0 0.0   Pre-tax profit without non-rec. items   -1,881 -1,210 -1,763 1,492 -1,000 557 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   4,702 5,857 6,098 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   9,973 9,670 8,037 9,360 8,303 8,801 8,540 8,540   Interest-bearing liabilities   1,186 1,186 1,201 0.0 618 618 0.0 0.0   Balance sheet total (assets)   12,059 12,030 10,574 10,504 8,961 9,431 8,540 8,540   Net Debt   1,055 -2,249 -1,982 -9,143 -5,484 -6,127 -8,540 -8,540     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   246 103 285 11.9 -72.5 -34.7 0.0 0.0   Gross profit growth   49.0% -58.0% 175.9% -95.8% 0.0% 52.1% 0.0% 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 0.0 0.0 0.0   Balance sheet total (assets)   12,059 12,030 10,574 10,504 8,961 9,431 8,540 8,540   Balance sheet change%   -13.2% -0.2% -12.1% -0.7% -14.7% 5.2% -9.5% 0.0%   Added value   245.6 103.4 285.3 11.9 -72.5 -34.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   47 3,233 -1,723 -6,098 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 5.0 5.0 -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 (%)   78.9% 26.0% 100.0% 100.0% 100.0% 100.0% 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 %   -14.2% -10.0% -8.3% 15.4% 5.8% 6.1% 0.0% 0.0%   ROI %   -14.5% -10.1% -8.5% 16.5% 6.2% 6.1% 0.0% 0.0%   ROE %   -17.7% -12.9% -20.6% 16.5% -11.3% 6.5% 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 %   82.7% 80.4% 76.0% 89.1% 92.7% 93.3% 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, %   429.7% -2,174.9% -694.9% -76,989.2% 7,563.3% 17,646.8% 0.0% 0.0%   Gearing %   11.9% 12.3% 14.9% 0.0% 7.4% 7.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 0.8% 68.9% 21.0% 506.9% 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   3.5 17.4 11.6 8.6 9.5 10.7 0.0 0.0   Current Ratio   3.5 17.4 11.6 8.6 9.5 10.7 0.0 0.0   Cash and cash equivalent   131.0 3,435.0 3,182.9 9,143.2 6,102.4 6,744.9 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   473.4 3,179.7 12.5 2,259.6 205.9 118.0 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   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