Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ghost Ship Games 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 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5%   Bankruptcy risk   1.6% 3.5% 4.6% 4.9% 4.1% 2.3% 15.8% 15.5%   Credit score (0-100)   76 54 46 43 48 63 12 13   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   65.6 0.0 0.0 0.0 0.0 1.4 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 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   27,219 23,778 94,688 127,987 132,038 108,572 0.0 0.0   EBITDA   18,737 12,735 74,590 88,127 108,953 78,985 0.0 0.0   EBIT   18,667 12,735 74,590 87,942 108,788 78,897 0.0 0.0   Pre-tax profit (PTP)   18,597.0 9,599.0 56,384.0 93,966.9 110,617.0 78,282.0 0.0 0.0   Net earnings   14,526.4 9,599.0 56,384.0 74,320.0 86,877.0 60,958.0 0.0 0.0   Pre-tax profit without non-rec. items   18,597 12,735 74,590 92,101 110,617 78,282 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   331 0.0 0.0 218 93.0 5.0 0.0 0.0   Shareholders equity total   13,078 10,677 57,062 74,481 87,358 61,316 236 236   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 11,517 0.0 0.0   Balance sheet total (assets)   20,695 18,891 88,067 79,644 101,719 86,528 236 236   Net Debt   -13,234 0.0 0.0 -8,995 -47,007 10,935 -236 -236     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/3 2022 2023/3 2023 2024/3 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   27,219 23,778 94,688 127,987 132,038 108,572 0.0 0.0   Gross profit growth   1,023.8% -12.6% 298.2% 35.2% 3.2% -17.8% -100.0% 0.0%   Employees   16 20 22 27 30 36 0 0   Employee growth %   15.6% 28.5% 10.0% 22.7% 11.1% 20.0% -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)   20,695 18,891 88,067 79,644 101,719 86,528 236 236   Balance sheet change%   1,249.4% -8.7% 366.2% -9.6% 27.7% -14.9% -99.7% 0.0%   Added value   18,736.8 12,735.0 74,590.0 88,126.6 108,972.6 78,985.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   211 -464 0 33 1,769 10,685 -12,925 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   68.6% 53.6% 78.8% 68.7% 82.4% 72.7% 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 %   169.0% 64.3% 139.5% 107.2% 128.5% 86.4% 0.0% 0.0%   ROI %   282.9% 79.7% 139.5% 110.6% 144.0% 99.8% 0.0% 0.0%   ROE %   218.8% 80.8% 166.5% 113.0% 107.4% 82.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   63.2% 100.0% 100.0% 93.5% 85.9% 70.9% 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, %   -70.6% 0.0% 0.0% -10.2% -43.1% 13.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 18.8% 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% 53.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   2.6 0.0 0.0 15.3 6.9 3.2 0.0 0.0   Current Ratio   2.6 0.0 0.0 15.3 6.9 3.2 0.0 0.0   Cash and cash equivalent   13,233.9 0.0 0.0 8,994.7 47,007.0 582.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/3 2022 2023/3 2023 2024/3 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   11,921.4 0.0 0.0 73,987.5 84,873.0 49,936.0 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 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,204 637 3,390 3,264 3,632 2,194 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,204 637 3,390 3,264 3,632 2,194 0 0   EBIT / employee   1,199 637 3,390 3,257 3,626 2,192 0 0   Net earnings / employee   933 480 2,563 2,753 2,896 1,693 0 0