Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MAGNET GAMING 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.3% 3.3% 1.3% 1.3% 1.4% 1.3% 8.4% 8.2%   Credit score (0-100)   49 55 79 79 76 79 29 30   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   -0.0 0.0 1,314.6 950.6 452.9 959.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,064 108,671 65,080 74,975 64,685 83,549 0.0 0.0   EBITDA   3,122 95,495 49,541 34,856 24,940 35,534 0.0 0.0   EBIT   463 81,592 33,341 17,650 4,010 14,191 0.0 0.0   Pre-tax profit (PTP)   147.5 81,222.0 33,685.0 17,826.8 4,122.1 14,345.5 0.0 0.0   Net earnings   112.3 63,428.6 26,877.3 14,515.6 3,411.6 11,203.3 0.0 0.0   Pre-tax profit without non-rec. items   148 81,222 33,685 17,827 4,122 14,346 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   295 1,041 1,910 1,962 2,289 1,752 0.0 0.0   Shareholders equity total   -6,061 89,810 66,687 66,203 59,614 63,318 2,547 2,547   Interest-bearing liabilities   12,443 20,269 2,657 3,105 0.0 2,643 0.0 0.0   Balance sheet total (assets)   8,696 143,499 91,836 89,859 79,800 90,218 2,547 2,547   Net Debt   10,841 19,212 -20,089 -6,881 -1,135 -4,783 -2,506 -2,506     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   5,064 108,671 65,080 74,975 64,685 83,549 0.0 0.0   Gross profit growth   7.2% 2,045.9% -40.1% 15.2% -13.7% 29.2% -100.0% 0.0%   Employees   8 63 70 73 69 75 0 0   Employee growth %   -46.7% 687.5% 11.1% 4.3% -5.5% 8.7% -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)   8,696 143,499 91,836 89,859 79,800 90,218 2,547 2,547   Balance sheet change%   -21.0% 1,550.2% -36.0% -2.2% -11.2% 13.1% -97.2% 0.0%   Added value   3,121.8 95,494.9 49,541.0 34,855.9 21,215.9 35,533.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,242 25,581 -9,514 -8,431 -15,325 -18,131 -70,176 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 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   9.1% 75.1% 51.2% 23.5% 6.2% 17.0% 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 %   3.2% 103.1% 29.0% 19.8% 4.9% 16.9% 0.0% 0.0%   ROI %   3.5% 123.3% 34.2% 22.1% 5.3% 18.6% 0.0% 0.0%   ROE %   1.1% 128.8% 34.3% 21.8% 5.4% 18.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -41.1% 62.6% 72.6% 73.7% 74.7% 70.2% 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, %   347.3% 20.1% -40.6% -19.7% -4.5% -13.5% 0.0% 0.0%   Gearing %   -205.3% 22.6% 4.0% 4.7% 0.0% 4.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.3% 3.5% 4.5% 0.6% 1.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.2 2.3 3.5 3.6 4.0 2.2 0.0 0.0   Current Ratio   0.2 2.3 3.5 3.6 4.0 2.2 0.0 0.0   Cash and cash equivalent   1,602.2 1,056.8 22,746.3 9,986.8 1,134.5 7,425.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -11,315.5 55,509.5 27,997.9 20,609.2 9,593.8 10,968.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   390 1,516 708 477 307 474 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   390 1,516 708 477 361 474 0 0   EBIT / employee   58 1,295 476 242 58 189 0 0   Net earnings / employee   14 1,007 384 199 49 149 0 0