Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Just Good Gaming ApS 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 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% 1.5%   Bankruptcy risk   4.2% 1.6% 8.0% 3.0% 9.4% 21.0% 17.5% 17.4%   Credit score (0-100)   50 76 31 56 25 4 9 9   Credit rating   BBB A BB BBB BB B B BB   Credit limit (kDKK)   0.0 4.9 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   4,984 0 0 0 0 0 0 0   Gross profit   1,956 2,503 1,107 1,808 1,231 53.5 0.0 0.0   EBITDA   1,206 1,136 86.1 803 247 -602 0.0 0.0   EBIT   896 776 -290 425 -131 -603 0.0 0.0   Pre-tax profit (PTP)   831.8 741.6 -311.4 423.3 -132.7 -801.1 0.0 0.0   Net earnings   644.8 578.4 -272.1 358.9 -104.0 -706.7 0.0 0.0   Pre-tax profit without non-rec. items   832 742 -311 423 -133 -801 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   1,476 1,195 846 468 89.4 0.0 0.0 0.0   Shareholders equity total   745 1,323 251 460 56.0 -651 -751 -751   Interest-bearing liabilities   2,191 195 519 512 898 462 751 751   Balance sheet total (assets)   2,394 2,234 1,338 1,269 1,048 184 0.0 0.0   Net Debt   1,623 -505 306 306 680 460 751 751     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   4,984 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,956 2,503 1,107 1,808 1,231 53.5 0.0 0.0   Gross profit growth   0.0% 28.0% -55.8% 63.3% -31.9% -95.7% -100.0% 0.0%   Employees   3 9 6 5 4 2 0 0   Employee growth %   0.0% 200.0% -33.3% -16.7% -20.0% -50.0% -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)   2,394 2,234 1,338 1,269 1,048 184 0 0   Balance sheet change%   0.0% -6.7% -40.1% -5.2% -17.5% -82.5% -100.0% 0.0%   Added value   1,205.7 1,136.0 86.1 803.3 247.3 -601.5 0.0 0.0   Added value %   24.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,167 -642 -724 -757 -757 -90 0 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 -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 %   24.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   18.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   45.8% 31.0% -26.2% 23.5% -10.7% -1,127.0% 0.0% 0.0%   Net Earnings %   12.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   19.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   16.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   37.5% 33.5% -16.2% 32.6% -11.3% -64.0% 0.0% 0.0%   ROI %   30.2% 34.4% -25.0% 48.8% -13.6% -85.1% 0.0% 0.0%   ROE %   86.6% 55.9% -34.6% 101.0% -40.3% -589.8% 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 %   31.1% 59.2% 18.8% 36.2% 5.3% -78.0% -100.0% -100.0%   Relative indebtedness %   32.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   21.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   134.7% -44.5% 355.6% 38.1% 275.0% -76.5% 0.0% 0.0%   Gearing %   294.1% 14.7% 206.6% 111.4% 1,605.6% -71.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.9% 2.9% 6.1% 0.3% 0.2% 29.2% 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 1.0 0.3 0.7 8.1 0.5 0.0 0.0   Current Ratio   0.4 1.0 0.3 0.7 8.1 0.5 0.0 0.0   Cash and cash equivalent   567.2 700.0 212.4 206.4 218.2 2.2 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)   11.7 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   1.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   14.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -892.2 -33.7 -786.2 -202.9 664.7 -188.3 -375.4 -375.4   Net working capital %   -17.9% 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   1,661 0 0 0 0 0 0 0   Added value / employee   402 126 14 161 62 -301 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   402 126 14 161 62 -301 0 0   EBIT / employee   299 86 -48 85 -33 -301 0 0   Net earnings / employee   215 64 -45 72 -26 -353 0 0