STAR-GAME ApS
CVR number: 10964601
Buddinge Hovedgade 263, 2880 Bagsværd
info@star-game.dk
tel: 20430246
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 175.96 | 154.17 | |||
| Employee benefit expenses | -18.00 | -24.59 | -24.00 | -24.00 | -24.00 |
| EBIT | 157.96 | 129.58 | 49.37 | 30.07 | 80.34 |
| Other financial income | 72.98 | 118.78 | 28.68 | 8.40 | 31.56 |
| Other financial expenses | -1.42 | -2.15 | -4.21 | -34.34 | -0.01 |
| Pre-tax profit | 229.52 | 246.21 | 73.83 | 4.14 | 111.89 |
| Net earnings | 229.52 | 246.21 | 73.83 | 4.14 | 111.89 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 414.60 | 342.26 | 377.98 | 284.47 | 411.51 |
| Long term receivables total | 414.60 | 342.26 | 377.98 | 284.47 | 411.51 |
| Inventories total | |||||
| Current trade debtors | 7.14 | 7.88 | 29.32 | 22.14 | 29.29 |
| Current deferred tax assets | 1.87 | 3.52 | 5.41 | 3.64 | 0.38 |
| Short term receivables total | 9.00 | 11.39 | 34.73 | 25.77 | 29.67 |
| Cash and bank deposits | 747.73 | 1 056.26 | 928.95 | 937.18 | 312.08 |
| Cash and cash equivalents | 747.73 | 1 056.26 | 928.95 | 937.18 | 312.08 |
| Balance sheet total (assets) | 1 171.34 | 1 409.92 | 1 341.66 | 1 247.42 | 753.27 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 100.00 | 100.00 | 100.00 | ||
| Retained earnings | 27.34 | 256.86 | 403.07 | 376.90 | 281.03 |
| Profit of the financial year | 229.52 | 246.21 | 73.83 | 4.14 | 111.89 |
| Shareholders equity total | 456.86 | 703.07 | 776.90 | 681.03 | 692.92 |
| Non-current liabilities total | |||||
| Current trade creditors | 1.00 | ||||
| Current owed to participating | 680.58 | 636.98 | 544.64 | 542.63 | 26.68 |
| Other non-interest bearing current liabilities | 32.90 | 69.87 | 20.12 | 23.75 | 33.67 |
| Current liabilities total | 714.48 | 706.85 | 564.76 | 566.38 | 60.35 |
| Balance sheet total (liabilities) | 1 171.34 | 1 409.92 | 1 341.66 | 1 247.42 | 753.27 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.