Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GAME ADVENTURES 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  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% 1.7% 1.7%   Bankruptcy risk   3.7% 2.4% 2.5% 1.8% 2.2% 3.0% 9.1% 8.9%   Credit score (0-100)   53 65 62 70 66 57 27 28   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 1.1 0.2 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   586 891 699 985 805 423 0.0 0.0   EBITDA   157 392 128 517 594 94.7 0.0 0.0   EBIT   90.1 357 114 472 548 62.4 0.0 0.0   Pre-tax profit (PTP)   79.6 419.5 130.4 475.8 593.6 96.6 0.0 0.0   Net earnings   60.1 323.1 95.1 369.3 462.2 71.2 0.0 0.0   Pre-tax profit without non-rec. items   79.6 419 130 476 594 96.6 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   153 118 103 137 90.6 58.3 0.0 0.0   Shareholders equity total   1,659 1,982 1,577 1,947 2,409 2,480 2,355 2,355   Interest-bearing liabilities   3.5 4.6 12.7 68.5 174 26.1 0.0 0.0   Balance sheet total (assets)   2,765 4,205 2,593 3,481 5,035 3,511 2,355 2,355   Net Debt   -529 -1,326 -598 -1,249 -2,132 -1,253 -2,355 -2,355     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   586 891 699 985 805 423 0.0 0.0   Gross profit growth   -4.1% 51.9% -21.5% 40.9% -18.3% -47.5% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   2,765 4,205 2,593 3,481 5,035 3,511 2,355 2,355   Balance sheet change%   8.6% 52.1% -38.3% 34.3% 44.6% -30.3% -32.9% 0.0%   Added value   157.2 392.1 128.3 516.7 591.9 94.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -134 -70 -29 -11 -92 -65 -58 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   15.4% 40.1% 16.3% 47.9% 68.0% 14.8% 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 %   5.2% 12.9% 4.6% 16.4% 14.3% 2.8% 0.0% 0.0%   ROI %   8.4% 24.5% 8.7% 27.5% 26.4% 4.8% 0.0% 0.0%   ROE %   3.7% 17.7% 5.3% 21.0% 21.2% 2.9% 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 %   60.0% 47.1% 60.8% 55.9% 47.8% 70.6% 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, %   -336.5% -338.2% -465.9% -241.8% -359.1% -1,323.5% 0.0% 0.0%   Gearing %   0.2% 0.2% 0.8% 3.5% 7.2% 1.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3,375.7% 723.0% 303.8% 53.7% 12.4% 24.4% 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   2.4 1.8 2.5 2.2 1.9 3.3 0.0 0.0   Current Ratio   2.4 1.8 2.5 2.2 1.9 3.3 0.0 0.0   Cash and cash equivalent   532.6 1,330.8 610.4 1,317.6 2,305.9 1,279.6 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   1,516.6 1,872.6 1,483.5 1,817.2 2,321.1 2,421.7 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   157 392 128 517 592 95 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   157 392 128 517 594 95 0 0   EBIT / employee   90 357 114 472 548 62 0 0   Net earnings / employee   60 323 95 369 462 71 0 0