Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

COPENHAGEN GAME PRODUCTIONS 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5%   Bankruptcy risk   7.2% 9.4% 1.7% 6.5% 1.4% 1.3% 9.5% 9.3%   Credit score (0-100)   35 27 73 35 77 79 26 26   Credit rating   BBB BB A BBB A A BB BB   Credit limit (kDKK)   0.0 -0.0 2.7 0.0 30.9 80.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,131 -1,923 1,625 304 2,599 1,720 0.0 0.0   EBITDA   -3,117 -2,456 1,148 -434 1,819 775 0.0 0.0   EBIT   -3,124 -2,463 1,148 -434 1,791 747 0.0 0.0   Pre-tax profit (PTP)   -3,210.0 -2,521.0 1,136.0 -498.6 1,740.9 709.5 0.0 0.0   Net earnings   -3,210.0 -1,157.0 879.0 -253.0 1,499.4 683.4 0.0 0.0   Pre-tax profit without non-rec. items   -3,210 -2,521 1,136 -499 1,741 710 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   7.0 0.0 0.0 0.0 112 83.9 0.0 0.0   Shareholders equity total   1,724 567 1,446 1,194 2,493 2,976 2,851 2,851   Interest-bearing liabilities   0.0 0.0 0.0 0.0 30.5 33.4 0.0 0.0   Balance sheet total (assets)   3,836 1,911 2,041 2,302 3,968 4,214 2,851 2,851   Net Debt   -3,449 -345 -742 -1,371 -1,754 -1,617 -2,851 -2,851     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   2,131 -1,923 1,625 304 2,599 1,720 0.0 0.0   Gross profit growth   -88.0% 0.0% 0.0% -81.3% 753.6% -33.8% -100.0% 0.0%   Employees   12 2 2 2 2 2 0 0   Employee growth %   -62.5% -83.3% 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)   3,836 1,911 2,041 2,302 3,968 4,214 2,851 2,851   Balance sheet change%   -61.0% -50.2% 6.8% 12.8% 72.4% 6.2% -32.3% 0.0%   Added value   -3,117.0 -2,456.0 1,148.0 -434.2 1,791.3 774.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -14 -14 0 0 84 -56 -84 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   -146.6% 128.1% 70.6% -142.6% 68.9% 43.4% 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 %   -45.7% -85.7% 58.1% -20.0% 57.2% 19.0% 0.0% 0.0%   ROI %   -91.1% -215.0% 114.1% -32.9% 96.5% 28.1% 0.0% 0.0%   ROE %   -96.4% -101.0% 87.3% -19.2% 81.3% 25.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   44.9% 29.7% 70.8% 51.9% 62.8% 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, %   110.7% 14.0% -64.6% 315.9% -96.4% -208.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 1.2% 1.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   86.0% 0.0% 0.0% 0.0% 341.4% 215.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.8 1.4 3.4 2.0 3.2 3.7 0.0 0.0   Current Ratio   1.8 1.4 3.4 2.0 3.2 3.7 0.0 0.0   Cash and cash equivalent   3,449.0 345.0 742.0 1,371.3 1,784.9 1,650.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1,680.0 530.0 1,409.0 1,156.3 2,622.4 2,992.4 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -260 -1,228 574 -217 896 387 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -260 -1,228 574 -217 910 387 0 0   EBIT / employee   -260 -1,232 574 -217 896 373 0 0   Net earnings / employee   -268 -579 440 -126 750 342 0 0