Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Game&Gun 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 2019/4 2019 2020/4 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   5.4% 5.4% 5.4% 5.4% 5.4% 5.4% 5.4% 5.4%   Bankruptcy risk   6.5% 4.7% 7.2% 3.5% 7.1% 6.4% 10.7% 10.5%   Credit score (0-100)   38 47 34 51 33 36 23 23   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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 2019/4 2019 2020/4 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   217 315 267 1,612 1,403 533 0.0 0.0   EBITDA   -38.4 214 -244 114 -774 -601 0.0 0.0   EBIT   -53.9 203 -246 114 -774 -601 0.0 0.0   Pre-tax profit (PTP)   -98.5 219.6 -247.0 107.0 -783.0 -646.6 0.0 0.0   Net earnings   -80.8 219.6 -247.0 107.0 -783.0 -646.6 0.0 0.0   Pre-tax profit without non-rec. items   -98.5 220 -247 107 -783 -651 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   20.4 9.7 8.0 522 451 332 0.0 0.0   Shareholders equity total   -617 37.6 332 2,438 1,659 1,512 959 959   Interest-bearing liabilities   1,014 544 62.0 0.0 0.0 118 0.0 0.0   Balance sheet total (assets)   610 697 1,065 6,951 5,998 6,565 959 959   Net Debt   897 525 17.0 -771 -310 -510 -959 -959     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 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   217 315 267 1,612 1,403 533 0.0 0.0   Gross profit growth   100.5% 45.4% -15.3% 503.8% -13.0% -62.0% -100.0% 0.0%   Employees   1 1 1 3 5 2 0 0   Employee growth %   0.0% 0.0% 0.0% 200.0% 66.7% -60.0% -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)   610 697 1,065 6,951 5,998 6,565 959 959   Balance sheet change%   12.5% 14.2% 52.9% 552.7% -13.7% 9.4% -85.4% 0.0%   Added value   -38.4 213.8 -244.2 114.0 -774.0 -601.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -31 -21 -4 514 -71 -119 -332 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 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 (%)   -24.9% 64.4% -92.1% 7.1% -55.2% -112.8% 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 %   -4.7% 24.9% -27.9% 2.8% -12.0% -9.6% 0.0% 0.0%   ROI %   -5.4% 30.0% -50.4% 8.1% -37.8% -36.6% 0.0% 0.0%   ROE %   -14.0% 67.8% -133.7% 7.7% -38.2% -40.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -50.3% 5.4% 31.2% 35.1% 27.7% 23.0% 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, %   -2,338.7% 245.7% -7.0% -676.3% 40.1% 84.8% 0.0% 0.0%   Gearing %   -164.4% 1,445.6% 18.7% 0.0% 0.0% 7.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 2.5% 0.3% 22.6% 0.0% 84.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.4 0.5 0.4 0.2 0.2 0.0 0.0   Current Ratio   0.5 1.0 1.4 1.4 1.2 1.2 0.0 0.0   Cash and cash equivalent   116.7 18.5 45.0 771.0 310.0 628.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 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   -637.0 -30.9 273.0 1,703.0 995.0 967.3 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 2019/4 2019 2020/4 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   -38 214 -244 38 -155 -301 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -38 214 -244 38 -155 -301 0 0   EBIT / employee   -54 203 -246 38 -155 -301 0 0   Net earnings / employee   -81 220 -247 36 -157 -323 0 0