Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Videospilbutikken 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% 3.8% 3.8%   Bankruptcy risk   26.6% 17.5% 17.6% 7.1% 17.5% 12.9% 16.5% 16.5%   Credit score (0-100)   3 10 9 33 8 17 11 11   Credit rating   B B B BBB B BB 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 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   152 68 0 42 11 133 133 133   Gross profit   81.1 16.9 0.0 21.6 -9.8 61.6 0.0 0.0   EBITDA   80.7 16.3 -59.8 21.6 -10.6 60.8 0.0 0.0   EBIT   80.7 16.3 -59.8 8.2 -55.0 -12.3 0.0 0.0   Pre-tax profit (PTP)   80.7 16.4 -59.9 8.2 -55.1 -12.3 0.0 0.0   Net earnings   80.7 16.4 -76.9 8.2 -55.1 -12.3 0.0 0.0   Pre-tax profit without non-rec. items   80.7 16.4 -59.9 8.2 -55.1 -12.3 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   0.0 0.0 0.0 110 69.7 92.0 0.0 0.0   Shareholders equity total   11.8 60.2 16.3 29.5 -25.5 -25.9 -53.6 -53.6   Interest-bearing liabilities   0.6 0.0 0.0 101 112 127 53.6 53.6   Balance sheet total (assets)   28.9 60.2 20.1 135 90.1 107 0.0 0.0   Net Debt   -25.7 -60.2 -11.2 101 112 127 53.6 53.6     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   152 68 0 42 11 133 133 133   Net sales growth   -4.4% -55.0% -100.0% 0.0% -74.3% 1,143.4% 0.0% 0.0%   Gross profit   81.1 16.9 0.0 21.6 -9.8 61.6 0.0 0.0   Gross profit growth   0.0% -79.2% -100.0% 0.0% 0.0% 0.0% -100.0% 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)   29 60 20 135 90 107 0 0   Balance sheet change%   900.7% 108.0% -66.6% 569.7% -33.1% 18.8% -100.0% 0.0%   Added value   80.7 16.3 -59.8 21.6 -41.6 60.8 0.0 0.0   Added value %   53.2% 23.8% 0.0% 51.8% -387.7% 45.5% 0.0% 0.0%   Investments   0 0 0 97 -85 -51 -92 0   Net sales trend   -1.0 -2.0 -3.0 0.0 -1.0 1.0 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 %   53.2% 23.8% 0.0% 51.8% -99.0% 45.5% 0.0% 0.0%   EBIT %   53.2% 23.8% 0.0% 19.7% -512.7% -9.2% 0.0% 0.0%   EBIT to gross profit (%)   99.6% 96.4% 0.0% 38.0% 560.4% -20.0% 0.0% 0.0%   Net Earnings %   53.2% 24.0% 0.0% 19.6% -512.9% -9.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   53.2% 24.0% 0.0% 51.7% -99.1% 45.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   53.2% 24.0% 0.0% 19.6% -512.9% -9.2% 0.0% 0.0%   ROA %   239.0% 36.5% -148.9% 10.6% -44.0% -9.9% 0.0% 0.0%   ROI %   1,310.6% 44.8% -156.3% 11.2% -45.4% -10.3% 0.0% 0.0%   ROE %   1,101.4% 45.5% -201.2% 35.7% -92.1% -12.5% 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 %   40.7% 100.0% 81.0% 21.9% -22.1% -19.5% -100.0% -100.0%   Relative indebtedness %   11.3% 0.0% 0.0% 251.8% 1,077.1% 99.6% 40.2% 40.2%   Relative net indebtedness %   -6.0% -88.2% 0.0% 251.8% 1,077.1% 99.6% 40.2% 40.2%   Net int. bear. debt to EBITDA, %   -31.8% -370.3% 18.8% 468.7% -1,052.6% 208.9% 0.0% 0.0%   Gearing %   4.7% 0.0% 0.0% 343.5% -437.8% -490.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% -43.3% 0.0% 0.1% 0.0% 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   1.7 0.0 0.0 0.1 0.1 0.0 0.0 0.0   Current Ratio   1.7 0.0 0.0 0.2 0.2 0.1 0.0 0.0   Cash and cash equivalent   26.2 60.2 11.2 0.0 0.0 0.0 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)   6.5 0.0 0.0 0.0 0.0 6.8 0.0 0.0   Trade creditors turnover (days)   85.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   19.1% 88.2% 0.0% 58.3% 189.6% 11.2% 0.0% 0.0%   Net working capital   11.8 60.2 20.1 -80.9 -95.3 -118.0 -26.8 -26.8   Net working capital %   7.8% 88.2% 0.0% -193.5% -887.5% -88.4% -20.1% -20.1%   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