FAIRGAME ApS — Credit Rating and Financial Key Figures
CVR number: 29323674
Birkevej 4, 6950 Ringkøbing
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 015.99 | 2 215.65 | 3 631.23 | 3 729.55 | 3 084.00 |
| Employee benefit expenses | -1 014.12 | -1 044.23 | -1 570.60 | -1 212.83 | -1 045.56 |
| Other operating expenses | -5.87 | -5.00 | -8.06 | -17.00 | -9.75 |
| Total depreciation | - 461.45 | - 470.32 | - 494.32 | - 472.68 | - 313.87 |
| EBIT | 1 534.56 | 696.10 | 1 558.25 | 2 027.05 | 1 714.82 |
| Other financial income | 2.68 | 7.83 | 4.61 | 7.37 | 32.69 |
| Other financial expenses | -5.49 | -8.36 | -9.59 | -10.82 | -3.04 |
| Pre-tax profit | 1 531.75 | 695.57 | 1 553.27 | 2 023.60 | 1 744.47 |
| Income taxes | - 340.63 | - 188.88 | - 313.60 | - 450.82 | - 387.31 |
| Net earnings | 1 191.12 | 506.69 | 1 239.66 | 1 572.78 | 1 357.16 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 172.92 | 143.20 | 113.48 | 83.77 | 54.05 |
| Machinery and equipment | 2 353.90 | 2 213.30 | 1 947.40 | 1 555.85 | 1 271.70 |
| Tangible assets total | 2 526.82 | 2 356.50 | 2 060.89 | 1 639.62 | 1 325.75 |
| Investments total | |||||
| Non-current loans receivable | 20.00 | 20.00 | |||
| Long term receivables total | 20.00 | 20.00 | |||
| Inventories total | |||||
| Current trade debtors | 339.92 | 213.91 | 563.13 | 736.26 | 840.32 |
| Current amounts owed by group member comp. | 7.11 | 0.57 | |||
| Prepayments and accrued income | 6.85 | 6.18 | 5.17 | 5.93 | |
| Current other receivables | 1 608.34 | 565.43 | 501.19 | 598.56 | 453.20 |
| Short term receivables total | 1 955.12 | 785.53 | 1 076.60 | 1 340.75 | 1 294.08 |
| Other current investments | 20.00 | 20.00 | |||
| Cash and bank deposits | 650.61 | 1 137.73 | 1 927.60 | 2 773.21 | 2 722.39 |
| Cash and cash equivalents | 670.61 | 1 157.73 | 1 927.60 | 2 773.21 | 2 722.39 |
| Balance sheet total (assets) | 5 152.55 | 4 299.76 | 5 085.09 | 5 773.58 | 5 342.22 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 208.33 | 208.33 | 208.33 | 208.33 | 208.33 |
| Shares repurchased | 1 100.00 | 500.00 | 1 200.00 | 1 300.00 | 1 100.00 |
| Retained earnings | 1 337.11 | 2 028.23 | 1 334.92 | 1 274.58 | 1 747.37 |
| Profit of the financial year | 1 191.12 | 506.69 | 1 239.66 | 1 572.78 | 1 357.16 |
| Shareholders equity total | 3 836.56 | 3 243.26 | 3 982.92 | 4 355.70 | 4 412.86 |
| Provisions | 235.00 | 267.00 | 218.00 | 184.20 | 161.50 |
| Non-current deferred tax liabilities | 143.49 | 484.62 | 60.01 | ||
| Non-current liabilities total | 143.49 | 484.62 | 60.01 | ||
| Current owed to participating | 4.99 | 4.99 | 4.99 | ||
| Current owed to group member | 182.13 | ||||
| Short-term deferred tax liabilities | 811.63 | 489.37 | |||
| Other non-interest bearing current liabilities | 82.24 | 295.15 | 735.70 | 749.06 | 707.85 |
| Current liabilities total | 1 080.99 | 789.50 | 740.69 | 749.06 | 707.85 |
| Balance sheet total (liabilities) | 5 152.55 | 4 299.76 | 5 085.09 | 5 773.58 | 5 342.22 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.