Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TROPHY GAMES Development A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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% 3.5% 3.5%   Bankruptcy risk   29.0% 0.0% 0.0% 0.0% 2.2% 0.6% 6.9% 6.9%   Credit score (0-100)   2 0 0 0 65 97 35 35   Credit rating   B N/A N/A N/A BBB AA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 6,509.3 1.2 6,009.7 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 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 24,954 25,347 25,347 25,347   Gross profit   0.0 0.0 0.0 0.0 15,277 22,625 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 2,623 8,589 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 -18,766 4,437 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 -17,365.0 3,417.0 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 -12,474.0 2,595.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 -17,365 3,417 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 499 217 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 64,351 51,877 52,745 39,444 39,444   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 94.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 54,135 57,499 39,444 39,444   Net Debt   0.0 0.0 0.0 0.0 -5,552 -5,286 -39,444 -39,444     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 24,954 25,347 25,347 25,347   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 1.6% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 15,277 22,625 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 48.1% -100.0% 0.0%   Employees   0 0 0 0 25 28 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 12.0% -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)   0 0 0 0 54,135 57,499 39,444 39,444   Balance sheet change%   -100.0% 0.0% 0.0% 0.0% 0.0% 6.2% -31.4% 0.0%   Added value   0.0 0.0 0.0 0.0 -18,766.0 8,589.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% -75.2% 33.9% 0.0% 0.0%   Investments   -24 0 0 0 -16,033 6,201 -15,709 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 10.5% 33.9% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -75.2% 17.5% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% -122.8% 19.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -50.0% 10.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 35.7% 26.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -69.6% 13.5% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% -31.8% 6.4% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% -33.1% 6.8% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% -10.7% 5.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 100.0% 95.8% 91.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 9.0% 18.8% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% -13.2% -2.5% -155.6% -155.6%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -211.7% -61.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 334.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 12.1 9.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 12.1 9.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 5,552.0 5,380.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 7.4 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 43.0 18.3 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 109.7% 89.8% 155.6% 155.6%   Net working capital   0.0 0.0 0.0 0.0 25,113.0 20,429.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 100.6% 80.6% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 998 905 0 0   Added value / employee   0 0 0 0 -751 307 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 105 307 0 0   EBIT / employee   0 0 0 0 -751 158 0 0   Net earnings / employee   0 0 0 0 -499 93 0 0