SUPER GAMES ApS — Credit Rating and Financial Key Figures
CVR number: 34691673
Hasselvej 8, 2600 Glostrup
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 191.70 | 4 816.22 | 5 297.88 | 4 989.09 | 4 679.22 |
| Employee benefit expenses | -2 284.41 | -2 528.52 | -2 451.55 | -2 426.90 | -2 378.47 |
| Total depreciation | -1 484.52 | -1 595.65 | -1 747.99 | -1 268.64 | -1 015.92 |
| EBIT | 1 422.78 | 692.05 | 1 098.34 | 1 293.55 | 1 284.83 |
| Other financial income | 86.30 | 68.13 | |||
| Other financial expenses | - 355.07 | - 393.03 | - 269.73 | - 176.18 | - 139.14 |
| Pre-tax profit | 1 065.87 | 299.02 | 828.61 | 1 203.67 | 1 213.82 |
| Income taxes | 1.42 | -66.81 | - 188.73 | - 247.03 | - 258.25 |
| Net earnings | 1 067.28 | 232.21 | 639.87 | 956.64 | 955.57 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 4 592.35 | 3 577.73 | 2 175.61 | 1 137.74 | 695.28 |
| Machinery and equipment | 738.97 | 718.89 | 801.23 | 667.76 | |
| Tangible assets total | 4 592.35 | 4 316.69 | 2 894.50 | 1 938.96 | 1 363.04 |
| Holdings in group member companies | 80.84 | 76.18 | 126.88 | 211.22 | 136.29 |
| Investments total | 80.84 | 76.18 | 126.88 | 211.22 | 136.29 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 633.05 | 657.10 | 976.15 | 2 682.30 | 3 845.64 |
| Current other receivables | 12.43 | 19.73 | |||
| Current deferred tax assets | 501.31 | 392.70 | 419.28 | 392.16 | 386.78 |
| Short term receivables total | 1 134.37 | 1 049.80 | 1 395.43 | 3 086.90 | 4 252.16 |
| Balance sheet total (assets) | 5 807.55 | 5 442.67 | 4 416.81 | 5 237.08 | 5 751.50 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -1 070.02 | -2.74 | 229.47 | 869.34 | 1 825.98 |
| Profit of the financial year | 1 067.28 | 232.21 | 639.87 | 956.64 | 955.57 |
| Shareholders equity total | 77.26 | 309.47 | 949.34 | 1 905.98 | 2 861.55 |
| Non-current loans from credit institutions | 630.37 | 334.65 | 169.98 | 183.91 | 97.40 |
| Non-current trade creditors | 1 297.84 | 1 154.24 | 380.26 | 37.83 | |
| Non-current liabilities total | 1 928.21 | 1 488.89 | 550.24 | 221.73 | 97.40 |
| Current bonds | 341.83 | 433.44 | |||
| Current loans from credit institutions | 619.43 | 358.40 | 576.76 | 595.75 | 573.49 |
| Current trade creditors | 1 884.90 | 2 063.73 | 1 374.74 | 472.93 | 21.37 |
| Current owed to participating | 54.39 | 712.28 | 712.28 | ||
| Current owed to group member | 811.45 | 412.57 | 478.73 | 694.19 | 799.10 |
| Short-term deferred tax liabilities | 216.04 | 219.91 | 252.87 | ||
| Other non-interest bearing current liabilities | 486.29 | 809.60 | 216.56 | ||
| Accruals and deferred income | 72.48 | ||||
| Current liabilities total | 3 802.08 | 3 644.31 | 2 917.22 | 3 109.37 | 2 792.55 |
| Balance sheet total (liabilities) | 5 807.55 | 5 442.67 | 4 416.81 | 5 237.08 | 5 751.50 |
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.