Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Agaming 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% 3.8% 3.8%   Bankruptcy risk   10.0% 6.2% 7.1% 6.9% 8.3% 8.9% 16.7% 16.4%   Credit score (0-100)   26 39 34 33 29 27 10 11   Credit rating   BB BBB BBB BBB BB BB BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 0.0 0.0 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   4.7 497 419 297 276 199 0.0 0.0   EBITDA   -36.3 257 226 174 118 -86.1 0.0 0.0   EBIT   -117 144 113 60.9 5.1 -130 0.0 0.0   Pre-tax profit (PTP)   -129.4 134.4 107.4 60.0 -11.2 -132.0 0.0 0.0   Net earnings   -100.0 113.5 78.3 23.3 28.6 -76.0 0.0 0.0   Pre-tax profit without non-rec. items   -129 134 107 60.0 -11.2 -132 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   401 339 226 157 43.6 0.0 0.0 0.0   Shareholders equity total   -50.0 63.5 142 165 194 118 67.8 67.8   Interest-bearing liabilities   363 177 107 102 0.9 31.4 0.0 0.0   Balance sheet total (assets)   643 569 387 380 309 321 67.8 67.8   Net Debt   305 117 64.8 9.4 -115 -87.5 -67.8 -67.8     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   4.7 497 419 297 276 199 0.0 0.0   Gross profit growth   0.0% 10,469.6% -15.5% -29.3% -7.1% -27.9% -100.0% 0.0%   Employees   0 0 1 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   643 569 387 380 309 321 68 68   Balance sheet change%   0.0% -11.6% -32.0% -2.0% -18.6% 3.9% -78.9% 0.0%   Added value   -36.3 257.4 225.5 173.9 118.1 -86.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   321 -175 -226 -182 -226 -87 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 -1.0 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 (%)   -2,480.6% 29.1% 26.8% 20.5% 1.9% -65.3% 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 %   -16.8% 22.9% 23.5% 15.9% 1.5% -41.2% 0.0% 0.0%   ROI %   -32.1% 47.1% 44.2% 22.0% 2.1% -75.4% 0.0% 0.0%   ROE %   -15.5% 32.1% 76.2% 15.2% 16.0% -48.8% 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 %   -7.2% 11.2% 36.6% 43.5% 62.8% 36.7% 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, %   -840.5% 45.6% 28.8% 5.4% -97.8% 101.5% 0.0% 0.0%   Gearing %   -726.3% 279.1% 75.5% 62.0% 0.5% 26.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.1% 3.7% 3.6% 0.9% 31.7% 14.9% 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   0.1 0.1 0.2 0.5 1.3 1.0 0.0 0.0   Current Ratio   0.2 0.2 0.3 0.7 1.4 1.1 0.0 0.0   Cash and cash equivalent   57.5 59.9 42.2 93.0 116.4 118.9 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   -580.4 -383.8 -173.1 -65.5 50.2 17.8 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   0 0 226 0 118 -86 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 226 0 118 -86 0 0   EBIT / employee   0 0 113 0 5 -130 0 0   Net earnings / employee   0 0 78 0 29 -76 0 0