Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GAMING A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 8.6% 8.4%   Credit score (0-100)   0 0 0 0 0 0 29 32   Credit rating   N/A N/A N/A N/A N/A N/A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 3,010.6 4,761.9 4,631.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 30,963 40,879 37,330 0.0 0.0   EBITDA   0.0 0.0 0.0 13,425 23,030 18,221 0.0 0.0   EBIT   0.0 0.0 0.0 9,046 18,270 11,699 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 7,506.0 17,687.0 11,201.0 0.0 0.0   Net earnings   0.0 0.0 0.0 5,401.0 13,275.0 8,429.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 7,506 17,687 11,201 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Tangible assets total   0.0 0.0 0.0 26,703 25,826 25,212 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 16,385 29,659 28,088 14,258 14,258   Interest-bearing liabilities   0.0 0.0 0.0 40,509 15,711 29,797 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 72,393 59,837 73,099 14,258 14,258   Net Debt   0.0 0.0 0.0 34,192 13,134 19,699 -14,258 -14,258     See the entire balance sheet 1000.0 Volume  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e 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   0.0 0.0 0.0 30,963 40,879 37,330 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 32.0% -8.7% -100.0% 0.0%   Employees   0 0 0 26 37 43 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 42.3% 16.2% -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)   0 0 0 72,393 59,837 73,099 14,258 14,258   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -17.3% 22.2% -80.5% 0.0%   Added value   0.0 0.0 0.0 13,425.0 22,649.0 18,221.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 14,536 3,051 -830 -23,388 -9,030   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e 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 (%)   0.0% 0.0% 0.0% 29.2% 44.7% 31.3% 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 %   0.0% 0.0% 0.0% 13.4% 28.4% 18.1% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 17.0% 36.5% 22.8% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 33.0% 57.7% 29.2% 0.0% 0.0%   1000.0 Solidity  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Equity ratio %   0.0% 0.0% 0.0% 22.6% 49.6% 38.4% 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, %   0.0% 0.0% 0.0% 254.7% 57.0% 108.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 247.2% 53.0% 106.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 10.7% 3.9% 3.7% 0.0% 0.0%   1000.0 Liquidity  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Quick Ratio   0.0 0.0 0.0 0.5 0.5 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.9 1.3 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 6,317.0 2,577.0 10,098.0 0.0 0.0   1000.0 Capital use efficiency  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e 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   0.0 0.0 0.0 -6,652.0 6,480.0 397.0 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  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 N/A 2015e N/A 2016e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 516 612 424 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 516 622 424 0 0   EBIT / employee   0 0 0 348 494 272 0 0   Net earnings / employee   0 0 0 208 359 196 0 0