GAMING A/S - Group

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2010
N/A
2011
N/A
2012
N/A
2013
N/A
2014
N/A
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 0.0% 0.0% 0.0% 0.0%  
Credit score (0-100)  0 0 0 0 0  
Credit rating  N/A N/A N/A N/A N/A  
Credit limit (kDKK)  0.0 0.0 3,010.6 4,761.9 4,631.7  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2010
N/A
2011
N/A
2012
N/A
2013
N/A
2014
N/A

Net sales  0 0 0 0 0  
Gross profit  0.0 0.0 30,963 40,879 37,330  
EBITDA  0.0 0.0 13,425 23,030 18,221  
EBIT  0.0 0.0 9,046 18,270 11,699  
Pre-tax profit (PTP)  0.0 0.0 7,506.0 17,687.0 11,201.0  
Net earnings  0.0 0.0 5,401.0 13,275.0 8,429.0  
Pre-tax profit without non-rec. items  0.0 0.0 7,506 17,687 11,201  

 
See the entire income statement

Balance sheet (kDKK) 
2010
N/A
2011
N/A
2012
N/A
2013
N/A
2014
N/A

Tangible assets total  0.0 0.0 26,703 25,826 25,212  
Shareholders equity total  0.0 0.0 16,385 29,659 28,088  
Interest-bearing liabilities  0.0 0.0 40,509 15,711 29,797  
Balance sheet total (assets)  0.0 0.0 72,393 59,837 73,099  

Net Debt  0.0 0.0 34,192 13,134 19,699  
 
See the entire balance sheet

Volume 
2010
N/A
2011
N/A
2012
N/A
2013
N/A
2014
N/A

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 0.0 30,963 40,879 37,330  
Gross profit growth  0.0% 0.0% 0.0% 32.0% -8.7%  
Employees  0 0 26 37 43  
Employee growth %  0.0% 0.0% 0.0% 42.3% 16.2%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 0 72,393 59,837 73,099  
Balance sheet change%  0.0% 0.0% 0.0% -17.3% 22.2%  
Added value  0.0 0.0 13,425.0 22,649.0 18,221.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 14,536 3,051 -830  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 0.0 1.0 2.0 3.0  

Profitability 
2010
N/A
2011
N/A
2012
N/A
2013
N/A
2014
N/A
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 0.0% 29.2% 44.7% 31.3%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 0.0% 13.4% 28.4% 18.1%  
ROI %  0.0% 0.0% 17.0% 36.5% 22.8%  
ROE %  0.0% 0.0% 33.0% 57.7% 29.2%  

Solidity 
2010
N/A
2011
N/A
2012
N/A
2013
N/A
2014
N/A
Equity ratio %  0.0% 0.0% 22.6% 49.6% 38.4%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% 254.7% 57.0% 108.1%  
Gearing %  0.0% 0.0% 247.2% 53.0% 106.1%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 10.7% 3.9% 3.7%  

Liquidity 
2010
N/A
2011
N/A
2012
N/A
2013
N/A
2014
N/A
Quick Ratio  0.0 0.0 0.5 0.5 0.5  
Current Ratio  0.0 0.0 0.9 1.3 1.0  
Cash and cash equivalent  0.0 0.0 6,317.0 2,577.0 10,098.0  

Capital use efficiency 
2010
N/A
2011
N/A
2012
N/A
2013
N/A
2014
N/A
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 0.0 -6,652.0 6,480.0 397.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2010
N/A
2011
N/A
2012
N/A
2013
N/A
2014
N/A
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 516 612 424  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 516 622 424  
EBIT / employee  0 0 348 494 272  
Net earnings / employee  0 0 208 359 196