Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DreamHack Sports Games A/S 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 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% 3.1% 3.1%   Bankruptcy risk   5.6% 2.5% 7.6% 20.3% 13.2% 20.9% 17.0% 17.0%   Credit score (0-100)   42 63 32 5 16 4 10 10   Credit rating   BBB BBB BB B BB B 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   0 0 0 0 0 0 0 0   Gross profit   94.9 12,034 -13,418 -12,729 9,052 -3,267 0.0 0.0   EBITDA   94.9 4,085 -29,313 -43,778 -22,260 -48,618 0.0 0.0   EBIT   11.4 3,323 -30,437 -45,932 -24,485 -50,482 0.0 0.0   Pre-tax profit (PTP)   11.4 3,211.6 -30,959.7 -46,297.1 -24,816.9 -52,732.8 0.0 0.0   Net earnings   8.9 2,441.1 -30,877.3 -46,299.9 -24,816.9 -52,732.8 0.0 0.0   Pre-tax profit without non-rec. items   11.4 3,212 -30,960 -46,297 -24,817 -52,733 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   679 1,976 2,293 4,417 2,750 939 0.0 0.0   Shareholders equity total   509 2,950 20,604 -25,696 -13,081 -65,814 -66,314 -66,314   Interest-bearing liabilities   960 18,848 584 15,492 19,740 93,427 66,314 66,314   Balance sheet total (assets)   2,859 32,469 49,620 11,549 16,595 44,690 0.0 0.0   Net Debt   960 18,848 557 15,332 14,532 88,994 66,314 66,314     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   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   94.9 12,034 -13,418 -12,729 9,052 -3,267 0.0 0.0   Gross profit growth   0.0% 12,585.9% 0.0% 5.1% 0.0% 0.0% 0.0% 0.0%   Employees   0 7 21 47 46 58 0 0   Employee growth %   0.0% 0.0% 200.0% 123.8% -2.1% 26.1% -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)   2,859 32,469 49,620 11,549 16,595 44,690 0 0   Balance sheet change%   5,618.9% 1,035.5% 52.8% -76.7% 43.7% 169.3% -100.0% 0.0%   Added value   94.9 4,085.1 -29,312.6 -43,777.6 -22,330.6 -48,618.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   982 451 -891 -113 -3,975 -3,728 -939 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 -1.0 -2.0 -3.0 -4.0 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 %   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 (%)   12.1% 27.6% 226.8% 360.9% -270.5% 1,545.4% 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 %   0.8% 18.9% -74.0% -103.8% -72.3% -71.4% 0.0% 0.0%   ROI %   1.4% 28.4% -141.0% -229.9% -124.6% -87.6% 0.0% 0.0%   ROE %   3.2% 141.1% -262.2% -288.0% -176.4% -172.1% 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 %   17.8% 9.1% 54.5% -93.5% -45.9% -59.6% -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, %   1,012.3% 461.4% -1.9% -35.0% -65.3% -183.0% 0.0% 0.0%   Gearing %   188.7% 638.9% 2.8% -60.3% -150.9% -142.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.3% 6.2% 15.0% 3.5% 4.7% 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   0.8 1.0 2.7 0.3 1.9 1.8 0.0 0.0   Current Ratio   0.8 1.0 1.6 0.2 1.6 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 27.4 160.3 5,208.5 4,433.0 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)   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   -442.7 619.3 17,919.1 -28,115.1 5,217.8 19,133.1 -33,157.0 -33,157.0   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 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   0 584 -1,396 -931 -485 -838 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 584 -1,396 -931 -484 -838 0 0   EBIT / employee   0 475 -1,449 -977 -532 -870 0 0   Net earnings / employee   0 349 -1,470 -985 -539 -909 0 0