Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SHARK GAMING SYSTEMS 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   8.3% 3.4% 3.7% 8.7% 2.7% 2.6% 13.5% 13.5%   Credit score (0-100)   31 54 50 27 60 61 17 17   Credit rating   BB BBB BBB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,229 13,418 22,316 6,844 14,621 17,674 0.0 0.0   EBITDA   243 4,019 9,309 -6,629 3,120 3,980 0.0 0.0   EBIT   -176 4,019 9,309 -6,629 1,767 2,455 0.0 0.0   Pre-tax profit (PTP)   -800.9 2,937.0 6,291.0 -5,829.0 595.5 527.2 0.0 0.0   Net earnings   -640.2 2,937.0 6,291.0 -5,829.0 458.8 411.3 0.0 0.0   Pre-tax profit without non-rec. items   -801 4,019 9,309 -6,629 596 527 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   436 0.0 0.0 0.0 1,151 922 0.0 0.0   Shareholders equity total   3,219 8,407 13,729 7,899 8,358 8,169 790 790   Interest-bearing liabilities   4,824 0.0 0.0 0.0 16,380 14,823 0.0 0.0   Balance sheet total (assets)   14,972 25,566 40,338 40,563 36,428 36,690 790 790   Net Debt   4,804 0.0 0.0 0.0 16,319 14,782 -790 -790     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   7,229 13,418 22,316 6,844 14,621 17,674 0.0 0.0   Gross profit growth   82.9% 85.6% 66.3% -69.3% 113.6% 20.9% -100.0% 0.0%   Employees   23 0 0 0 35 47 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 34.3% -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)   14,972 25,566 40,338 40,563 36,428 36,690 790 790   Balance sheet change%   13.8% 70.8% 57.8% 0.6% -10.2% 0.7% -97.8% 0.0%   Added value   243.2 4,019.0 9,309.0 -6,629.0 1,767.4 3,979.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -669 -3,220 0 0 6,799 -228 -9,449 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -2.4% 30.0% 41.7% -96.9% 12.1% 13.9% 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 %   0.5% 19.8% 28.3% -16.4% 7.6% 9.0% 0.0% 0.0%   ROI %   1.0% 23.7% 28.3% -16.4% 9.0% 13.8% 0.0% 0.0%   ROE %   -34.6% 50.5% 56.8% -53.9% 5.6% 5.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   21.5% 100.0% 100.0% 100.0% 23.1% 22.4% 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, %   1,975.4% 0.0% 0.0% 0.0% 523.1% 371.4% 0.0% 0.0%   Gearing %   149.8% 0.0% 0.0% 0.0% 196.0% 181.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.9% 0.0% 0.0% 0.0% 28.4% 17.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.0 0.0 0.0 0.6 0.4 0.0 0.0   Current Ratio   1.2 0.0 0.0 0.0 1.4 1.2 0.0 0.0   Cash and cash equivalent   20.0 0.0 0.0 0.0 60.5 40.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,082.3 0.0 0.0 0.0 7,348.2 4,869.5 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   11 0 0 0 50 85 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   11 0 0 0 89 85 0 0   EBIT / employee   -8 0 0 0 50 52 0 0   Net earnings / employee   -28 0 0 0 13 9 0 0