GAME ADVENTURES ApS — Credit Rating and Financial Key Figures
CVR number: 28868693
Troldumhøjvej 26, Haldrup 8700 Horsens
info@gameadventures.com
tel: 26808755
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 890.65 | 699.40 | 985.48 | 804.74 | 422.76 |
| Employee benefit expenses | - 498.55 | - 571.12 | - 468.79 | - 211.03 | - 328.05 |
| Total depreciation | -34.78 | -14.54 | -44.34 | -46.16 | -32.28 |
| EBIT | 357.32 | 113.74 | 472.36 | 547.55 | 62.43 |
| Other financial income | 91.46 | 42.95 | 25.23 | 61.05 | 58.58 |
| Other financial expenses | -29.32 | -26.25 | -21.77 | -15.03 | -24.39 |
| Pre-tax profit | 419.47 | 130.44 | 475.81 | 593.57 | 96.61 |
| Income taxes | -96.32 | -35.37 | - 106.47 | - 131.34 | -25.46 |
| Net earnings | 323.15 | 95.07 | 369.34 | 462.22 | 71.15 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 117.89 | 103.35 | 136.75 | 90.60 | 58.31 |
| Tangible assets total | 117.89 | 103.35 | 136.75 | 90.60 | 58.31 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 766.96 | 442.31 | 314.72 | 1 052.45 | 950.21 |
| Current amounts owed by group member comp. | 1 207.16 | 1 248.08 | 1 238.83 | 1 153.51 | 859.94 |
| Prepayments and accrued income | 508.24 | 473.46 | 426.59 | 357.31 | |
| Current other receivables | 274.04 | 188.50 | 5.53 | 5.53 | |
| Short term receivables total | 2 756.39 | 1 878.88 | 2 027.02 | 2 638.08 | 2 172.98 |
| Cash and bank deposits | 1 330.84 | 610.39 | 1 317.63 | 2 305.91 | 1 279.63 |
| Cash and cash equivalents | 1 330.84 | 610.39 | 1 317.63 | 2 305.91 | 1 279.63 |
| Balance sheet total (assets) | 4 205.13 | 2 592.62 | 3 481.40 | 5 034.59 | 3 510.92 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 500.00 | ||||
| Retained earnings | 1 034.11 | 1 357.26 | 1 452.33 | 1 821.67 | 2 283.89 |
| Profit of the financial year | 323.15 | 95.07 | 369.34 | 462.22 | 71.15 |
| Shareholders equity total | 1 982.26 | 1 577.33 | 1 946.67 | 2 408.89 | 2 480.04 |
| Provisions | 8.25 | 9.47 | 7.31 | 2.85 | 0.02 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 55.77 | 165.19 | 17.14 | ||
| Current trade creditors | 1 331.00 | 265.99 | 720.32 | 133.91 | |
| Current owed to participating | 4.60 | 12.69 | 12.69 | 9.00 | 9.00 |
| Short-term deferred tax liabilities | 98.19 | 34.14 | 108.64 | 135.81 | 28.29 |
| Other non-interest bearing current liabilities | 39.66 | 145.71 | 215.94 | 167.78 | 276.95 |
| Accruals and deferred income | 741.18 | 813.28 | 868.40 | 1 424.76 | 565.56 |
| Current liabilities total | 2 214.62 | 1 005.82 | 1 527.42 | 2 622.85 | 1 030.86 |
| Balance sheet total (liabilities) | 4 205.13 | 2 592.62 | 3 481.40 | 5 034.59 | 3 510.92 |
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.