Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GAMEZ PUBLISHING 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% 1.9% 1.9%   Bankruptcy risk   1.8% 2.6% 1.4% 3.8% 1.4% 3.4% 11.4% 11.2%   Credit score (0-100)   73 62 78 50 77 53 21 22   Credit rating   A BBB A BBB A BBB BB BB   Credit limit (kDKK)   3.2 0.0 44.6 0.0 39.3 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   8,725 6,723 7,331 6,064 7,264 5,620 0.0 0.0   EBITDA   2,011 -15.6 1,505 -1,162 1,965 576 0.0 0.0   EBIT   1,990 -36.4 1,477 -1,177 1,950 575 0.0 0.0   Pre-tax profit (PTP)   1,939.2 2.0 1,463.4 -1,164.4 2,218.3 534.2 0.0 0.0   Net earnings   1,526.0 1.5 1,136.7 -912.5 1,728.8 405.5 0.0 0.0   Pre-tax profit without non-rec. items   1,927 2.0 1,463 -1,164 2,218 534 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   34.8 14.0 31.3 16.3 1.4 0.0 0.0 0.0   Shareholders equity total   3,084 2,085 3,222 2,310 4,038 944 444 444   Interest-bearing liabilities   362 205 247 425 229 248 0.0 0.0   Balance sheet total (assets)   4,826 3,249 5,918 4,452 5,351 2,836 444 444   Net Debt   362 205 247 425 229 248 -444 -444     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   8,725 6,723 7,331 6,064 7,264 5,620 0.0 0.0   Gross profit growth   14.2% -22.9% 9.0% -17.3% 19.8% -22.6% -100.0% 0.0%   Employees   12 10 10 10 10 9 0 0   Employee growth %   20.0% -16.7% 0.0% 0.0% 0.0% -10.0% -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)   4,826 3,249 5,918 4,452 5,351 2,836 444 444   Balance sheet change%   -23.7% -32.7% 82.1% -24.8% 20.2% -47.0% -84.3% 0.0%   Added value   2,010.8 -15.6 1,504.9 -1,161.6 1,964.9 576.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -42 -42 -10 -30 -30 -3 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 -1.0 1.0 2.0 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 (%)   22.8% -0.5% 20.2% -19.4% 26.8% 10.2% 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 %   35.7% 1.1% 33.4% -21.5% 46.4% 14.0% 0.0% 0.0%   ROI %   47.2% 1.6% 53.2% -34.5% 60.6% 19.2% 0.0% 0.0%   ROE %   54.1% 0.1% 42.8% -33.0% 54.5% 16.3% 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 %   63.9% 64.2% 54.4% 51.9% 75.5% 33.3% 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, %   18.0% -1,312.1% 16.4% -36.6% 11.6% 43.1% 0.0% 0.0%   Gearing %   11.7% 9.8% 7.7% 18.4% 5.7% 26.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 15.0% 30.2% 15.4% 17.1% 17.1% 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   2.6 2.6 2.1 2.2 4.8 1.6 0.0 0.0   Current Ratio   2.6 2.6 2.1 2.2 4.8 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   2,811.8 1,829.3 2,943.9 2,290.1 4,031.5 934.2 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  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   168 -2 150 -116 196 64 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   168 -2 150 -116 196 64 0 0   EBIT / employee   166 -4 148 -118 195 64 0 0   Net earnings / employee   127 0 114 -91 173 45 0 0