NEW GAMES, HUSUM ApS — Credit Rating and Financial Key Figures
CVR number: 32295525
Frederikssundsvej 342, 2700 Brønshøj
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 138.54 | 783.75 | 605.71 | 687.71 | 757.62 |
| Employee benefit expenses | - 645.31 | - 623.76 | - 681.67 | - 695.72 | - 784.22 |
| Total depreciation | -15.42 | -9.56 | -15.81 | -11.72 | -7.50 |
| EBIT | 477.81 | 150.44 | -91.77 | -19.73 | -34.10 |
| Other financial expenses | -14.03 | -19.40 | -14.91 | -12.83 | -8.50 |
| Pre-tax profit | 463.79 | 131.03 | - 106.68 | -32.56 | -42.60 |
| Income taxes | - 105.38 | -29.00 | 24.35 | 5.77 | 8.78 |
| Net earnings | 358.40 | 102.03 | -82.33 | -26.79 | -33.82 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 23.33 | 13.78 | 35.47 | 23.75 | 16.25 |
| Tangible assets total | 23.33 | 13.78 | 35.47 | 23.75 | 16.25 |
| Investments total | |||||
| Non-current other receivables | 200.05 | 185.70 | 190.96 | 202.67 | 204.46 |
| Long term receivables total | 200.05 | 185.70 | 190.96 | 202.67 | 204.46 |
| Finished products/goods | 1.28 | 4.09 | 4.98 | 3.49 | 8.86 |
| Inventories total | 1.28 | 4.09 | 4.98 | 3.49 | 8.86 |
| Current amounts owed by group member comp. | 4.38 | 139.60 | |||
| Prepayments and accrued income | 101.63 | 1.34 | 0.93 | ||
| Current other receivables | 67.67 | 65.02 | 40.20 | 43.64 | |
| Current deferred tax assets | 7.10 | 6.14 | 30.49 | 11.91 | 13.36 |
| Short term receivables total | 79.14 | 312.39 | 31.84 | 53.04 | 56.99 |
| Cash and bank deposits | 458.28 | 257.44 | 392.07 | 269.72 | 309.86 |
| Cash and cash equivalents | 458.28 | 257.44 | 392.07 | 269.72 | 309.86 |
| Balance sheet total (assets) | 762.07 | 773.40 | 655.31 | 552.67 | 596.42 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 405.79 | -47.38 | 54.65 | -27.68 | -54.47 |
| Profit of the financial year | 358.40 | 102.03 | -82.33 | -26.79 | -33.82 |
| Shareholders equity total | 77.62 | 179.65 | 97.32 | 70.53 | 36.71 |
| Non-current liabilities total | |||||
| Current bonds | 276.11 | 250.62 | |||
| Current trade creditors | 1.17 | 89.11 | 12.47 | 7.68 | 84.26 |
| Current owed to group member | 176.05 | 198.35 | 224.84 | ||
| Short-term deferred tax liabilities | 82.11 | 28.05 | |||
| Other non-interest bearing current liabilities | 601.19 | 476.60 | 369.47 | ||
| Current liabilities total | 684.46 | 593.75 | 557.99 | 482.14 | 559.71 |
| Balance sheet total (liabilities) | 762.07 | 773.40 | 655.31 | 552.67 | 596.42 |
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.