GAMEZ PUBLISHING

0581 OSLO

Finances

Share Ownership

Return on Equity

42,82 %

Current Ratio

4,81

Debt-to-Equity Ratio

0,06

Key figures (DKK)	2022	2021	2020	2019
Revenue	7 264 000	6 064 000	7 331 000	581 000
Net Income	1 729 000	−913 000	1 137 000	−38 000
Total Assets	5 351 000	4 452 000	5 918 000	273 000
Total Equity	4 038 000	2 310 000	3 222 000	−227 000

Income (DKK)	2022	2021	2020	2019
Revenue	7 264 000	6 064 000	7 331 000	581 000
Expenditure	5 314 000	7 241 000	5 854 000	629 000
Operating Profit	1 950 000	−1 177 000	1 477 000	−49 000
Financial Income	324 000	64 000	54 000	0
Financial Costs	56 000	52 000	68 000	0
Financial Balance	268 000	12 000	−14 000	0
Earnings Before Tax	2 218 000	−1 164 000	1 463 000	−49 000
Tax	490 000	−252 000	327 000	−11 000
Net Income	1 729 000	−913 000	1 137 000	−38 000

Balance (DKK)	2022	2021	2020	2019
Total Fixed Assets	261 000	615 000	369 000	92 000
Total Current Assets	5 090 000	3 837 000	5 550 000	181 000
Total Assets	5 351 000	4 452 000	5 918 000	273 000
Total Retained Equity	3 538 000	1 810 000	0	−227 000
Total Equity	4 038 000	2 310 000	3 222 000	−227 000
Total Long-Term Debt	254 000	249 000	0	0
Total Current Debt	1 058 000	1 893 000	2 696 000	500 000
Total Equity and Debt	5 351 000	4 452 000	5 918 000	273 000

Cash flow (DKK)	2022	2021	2020	2019
Sales Income	7 264 000	6 064 000	7 331 000	581 000
Other Income	0	0	0	0
Revenue	7 264 000	6 064 000	7 331 000	581 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 299 000	6 630 000	5 826 000	534 000
Depreciation	15 000	15 000	28 000	0
Impairment	0	0	0	0
Expenditure	5 314 000	7 241 000	5 854 000	629 000
Operating Profit	1 950 000	−1 177 000	1 477 000	−49 000
Financial Income	324 000	64 000	54 000	0
Financial Costs	56 000	52 000	68 000	0
Financial Balance	268 000	12 000	−14 000	0
Dividends	3 500 000	0	0	0
Net Income	1 729 000	−913 000	1 137 000	−38 000

Balance details (DKK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	347 000	90 000	92 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 000	16 000	31 000	0
Total Tangible Assets	1 000	16 000	31 000	0
Total Fiancial Fixed Assets	260 000	252 000	247 000	0
Total Fixed Assets	261 000	615 000	369 000	92 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	362 000	142 000	1 427 000	94 000
Total Current Assets	5 090 000	3 837 000	5 550 000	181 000
Total Assets	5 351 000	4 452 000	5 918 000	273 000
Total Equity	4 038 000	2 310 000	3 222 000	−227 000
Short-Term Group Debt	0	0	488 000	422 000
Total Long-Term Debt	254 000	249 000	0	0
Creditors	123 000	233 000	144 000	−3 000
Unpaid Taxes	325 000	888 000	713 000	43 000
Dividends	3 500 000	0	0	0
Other Current Debt	110 000	348 000	770 000	38 000
Total Current Debt	1 058 000	1 893 000	2 696 000	500 000
Total Equity and Debt	5 351 000	4 452 000	5 918 000	273 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,82 %	−39,52 %	35,29 %	16,74 %
Debt-to-Equity Ratio	0,06	0,11	0	−0
Operating Profit Margin	26,84 %	−19,41 %	20,15 %	−8,43 %
Current Ratio	4,81	2,03	2,06	0,36
Quick Ratio	4,81	2,03	2,06	0,36
Equity Ratio	0,75	0,52	0,54	−0,83
Gross Profit Margin	100 %	100 %	100 %	100 %