Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ZZ 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  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   17.2% 13.9% 15.5% 18.1% 13.3% 15.6% 20.4% 20.4%   Credit score (0-100)   10 16 11 7 16 12 5 5   Credit rating   BB BB BB B BB BB B B   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   118 504 894 825 732 1,324 0.0 0.0   EBITDA   -208 7.8 -103 92.1 254 78.2 0.0 0.0   EBIT   -226 -11.9 -121 76.4 238 62.5 0.0 0.0   Pre-tax profit (PTP)   -255.5 -46.1 -165.9 52.0 128.9 -40.6 0.0 0.0   Net earnings   -254.4 -46.1 -165.9 51.9 128.9 -40.6 0.0 0.0   Pre-tax profit without non-rec. items   -256 -46.1 -166 52.0 129 -40.6 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   149 130 111 95.8 80.1 64.4 0.0 0.0   Shareholders equity total   -199 -239 -405 -353 -224 -265 -315 -315   Interest-bearing liabilities   1,134 1,156 1,169 1,193 1,240 1,290 315 315   Balance sheet total (assets)   1,092 1,384 1,541 1,745 1,631 1,724 0.0 0.0   Net Debt   1,091 918 1,056 745 1,043 1,250 315 315     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   118 504 894 825 732 1,324 0.0 0.0   Gross profit growth   343.6% 326.7% 77.4% -7.7% -11.3% 80.8% -100.0% 0.0%   Employees   2 4 6 4 2 2 0 0   Employee growth %   100.0% 100.0% 50.0% -33.3% -50.0% 0.0% -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)   1,092 1,384 1,541 1,745 1,631 1,724 0 0   Balance sheet change%   78.3% 26.8% 11.3% 13.2% -6.6% 5.7% -100.0% 0.0%   Added value   -208.2 7.8 -103.4 92.1 253.5 78.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   121 -39 -36 -31 -31 -31 -64 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 1.0 2.0 3.0 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 (%)   -191.6% -2.4% -13.6% 9.3% 32.5% 4.7% 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 %   -23.8% -0.8% -6.8% 3.8% 12.0% 3.3% 0.0% 0.0%   ROI %   -28.2% -1.0% -10.2% 6.3% 19.3% 4.9% 0.0% 0.0%   ROE %   -44.3% -3.7% -11.3% 3.2% 7.6% -2.4% 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 %   -15.4% -14.7% -20.8% -16.8% -12.1% -13.3% -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, %   -523.9% 11,701.3% -1,022.1% 808.6% 411.2% 1,598.9% 0.0% 0.0%   Gearing %   -570.4% -483.3% -288.6% -337.7% -553.0% -487.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 3.0% 3.8% 2.1% 9.0% 8.1% 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   0.0 0.2 0.1 0.3 0.1 0.0 0.0 0.0   Current Ratio   0.7 0.8 0.7 0.8 0.8 0.8 0.0 0.0   Cash and cash equivalent   42.7 237.9 112.9 448.2 197.9 39.8 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   -398.5 -390.5 -535.8 -468.1 -352.3 -377.2 -157.4 -157.4   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   -104 2 -17 23 127 39 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -104 2 -17 23 127 39 0 0   EBIT / employee   -113 -3 -20 19 119 31 0 0   Net earnings / employee   -127 -12 -28 13 64 -20 0 0