Future Gaming ApS — Credit Rating and Financial Key Figures
CVR number: 38968939
Hvidovrevej 137, 2650 Hvidovre
info@futuregaming.dk
tel: 25127150
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 12.42 | 200.94 | 397.55 | 438.67 | 543.53 |
| Employee benefit expenses | - 132.00 | - 229.85 | - 325.63 | - 237.39 | |
| Total depreciation | -52.99 | -63.06 | -87.70 | -63.98 | |
| EBIT | 12.42 | 15.96 | 104.65 | 25.34 | 242.17 |
| Other financial expenses | -0.06 | -0.74 | -1.17 | -1.55 | -0.00 |
| Pre-tax profit | 12.36 | 15.21 | 103.48 | 23.79 | 242.17 |
| Income taxes | -2.73 | -3.35 | -22.76 | -5.23 | -53.28 |
| Net earnings | 9.63 | 11.87 | 80.71 | 18.56 | 188.89 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 13.03 | 10.42 | 7.82 | ||
| Machinery and equipment | 352.65 | 302.27 | 319.52 | 239.64 | 175.67 |
| Tangible assets total | 365.68 | 312.70 | 327.34 | 239.64 | 175.67 |
| Other receivables | 140.76 | 140.76 | 140.76 | 140.76 | 41.35 |
| Investments total | 140.76 | 140.76 | 140.76 | 140.76 | 41.35 |
| Non-current other receivables | 8.45 | ||||
| Long term receivables total | 8.45 | ||||
| Inventories total | |||||
| Current trade debtors | 19.25 | 307.28 | |||
| Current other receivables | 13.50 | 23.50 | |||
| Current deferred tax assets | 30.62 | ||||
| Short term receivables total | 13.50 | 54.12 | 19.25 | 307.28 | |
| Cash and bank deposits | 26.29 | 146.26 | 99.94 | 25.03 | 46.01 |
| Cash and cash equivalents | 26.29 | 146.26 | 99.94 | 25.03 | 46.01 |
| Balance sheet total (assets) | 541.17 | 613.22 | 622.16 | 424.69 | 570.30 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 9.63 | 21.50 | 102.21 | 120.77 | |
| Profit of the financial year | 9.63 | 11.87 | 80.71 | 18.56 | 188.89 |
| Shareholders equity total | 59.63 | 71.50 | 152.21 | 170.77 | 359.66 |
| Non-current liabilities total | |||||
| Current trade creditors | 283.65 | 196.47 | |||
| Current owed to participating | 366.44 | 250.19 | 250.71 | 227.04 | |
| Short-term deferred tax liabilities | 2.73 | 3.15 | 22.76 | 5.23 | 53.28 |
| Other non-interest bearing current liabilities | 112.37 | 4.73 | 21.64 | 157.37 | |
| Current liabilities total | 481.54 | 541.72 | 469.95 | 253.92 | 210.64 |
| Balance sheet total (liabilities) | 541.17 | 613.22 | 622.16 | 424.69 | 570.30 |
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.