GetAGame ApS
CVR number: 39326000
Sydvestvej 110, 2600 Glostrup
gsr@togsverd.com
tel: 22660345
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 328.00 | - 233.00 | - 187.00 | - 380.30 | -19.68 |
| Employee benefit expenses | - 255.00 | - 361.00 | - 621.93 | -31.58 | |
| Total depreciation | -3.00 | -5.00 | -10.00 | -13.97 | -13.97 |
| EBIT | - 331.00 | - 493.00 | - 558.00 | -1 016.20 | -65.24 |
| Other financial expenses | -2.00 | -3.00 | -4.00 | -8.11 | -1.52 |
| Pre-tax profit | - 333.00 | - 496.00 | - 562.00 | -1 024.31 | -66.76 |
| Income taxes | 80.00 | 123.90 | |||
| Net earnings | - 333.00 | - 496.00 | - 482.00 | - 900.41 | -66.76 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 12.00 | 9.00 | 38.00 | 18.75 | 4.78 |
| Tangible assets total | 12.00 | 9.00 | 38.00 | 18.75 | 4.78 |
| Other receivables | 21.00 | ||||
| Investments total | 21.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 12.00 | 2.00 | 83.00 | 38.21 | |
| Short term receivables total | 12.00 | 2.00 | 83.00 | 38.21 | |
| Cash and bank deposits | 5.00 | 428.00 | 44.67 | 1.57 | |
| Cash and cash equivalents | 5.00 | 428.00 | 44.67 | 1.57 | |
| Balance sheet total (assets) | 24.00 | 16.00 | 570.00 | 101.63 | 6.35 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 63.00 | 251.00 | 250.00 | 250.00 |
| Retained earnings | - 145.00 | 571.00 | 88.00 | - 812.41 | |
| Profit of the financial year | - 333.00 | - 496.00 | - 482.00 | - 900.41 | -66.76 |
| Shareholders equity total | - 283.00 | - 578.00 | 340.00 | - 562.41 | - 629.18 |
| Capital loans | 250.00 | ||||
| Non-current liabilities total | 250.00 | ||||
| Current loans from credit institutions | 1.00 | ||||
| Current trade creditors | 38.00 | 88.00 | 104.00 | 150.32 | 53.50 |
| Current owed to participating | 371.00 | 2.00 | 285.10 | 360.95 | |
| Other non-interest bearing current liabilities | 18.00 | 135.00 | 124.00 | 228.62 | 221.07 |
| Current liabilities total | 57.00 | 594.00 | 230.00 | 664.04 | 635.52 |
| Balance sheet total (liabilities) | 24.00 | 16.00 | 570.00 | 101.63 | 6.35 |
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.