TROPHY GAMES Development A/S
TGAMES.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | DKK 90,070 | DKK 54,435 | DKK 50,588 | DKK 37,653 |
| % Growth | 65.5% | 7.6% | 34.4% | – |
| Cost of Goods Sold | DKK 19,086 | DKK 24,038 | DKK 11,044 | DKK 28,933 |
| Gross Profit | DKK 70,984 | DKK 30,397 | DKK 39,544 | DKK 8,720 |
| % Margin | 78.8% | 55.8% | 78.2% | 23.2% |
| R&D Expenses | DKK 15,305 | DKK 8,273 | DKK 17,306 | DKK 3,647 |
| G&A Expenses | DKK 23,294 | DKK 19,459 | DKK 17,086 | DKK 0 |
| SG&A Expenses | DKK 46,313 | DKK 20,382 | DKK 31,800 | DKK 6,923 |
| Sales & Mktg Exp. | DKK 23,019 | DKK 923 | DKK 14,714 | DKK 0 |
| Other Operating Expenses | DKK 216 | -DKK 1,740 | DKK 6,904 | DKK 68 |
| Operating Expenses | DKK 61,834 | DKK 26,915 | DKK 56,010 | DKK 10,638 |
| Operating Income | DKK 9,150 | DKK 3,482 | -DKK 16,466 | -DKK 1,912 |
| % Margin | 10.2% | 6.4% | -32.5% | -5.1% |
| Other Income/Exp. Net | -DKK 82 | -DKK 336 | -DKK 396 | -DKK 362 |
| Pre-Tax Income | DKK 9,068 | DKK 3,146 | -DKK 16,862 | -DKK 2,279 |
| Tax Expense | DKK 1,597 | DKK 905 | -DKK 4,382 | -DKK 1,359 |
| Net Income | DKK 7,109 | DKK 2,595 | -DKK 12,474 | -DKK 920 |
| % Margin | 7.9% | 4.8% | -24.7% | -2.4% |
| EPS | 0.26 | 4.7 | -0.45 | -1.67 |
| % Growth | -94.5% | 1,144.4% | 73.1% | – |
| EPS Diluted | 0.26 | 4.7 | -0.45 | -1.67 |
| Weighted Avg Shares Out | 552 | 552 | 552 | 552 |
| Weighted Avg Shares Out Dil | 552 | 552 | 552 | 552 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 0 | DKK 145 | DKK 0 | DKK 5 |
| Interest Expense | DKK 82 | DKK 481 | DKK 396 | DKK 367 |
| Depreciation & Amortization | DKK 215 | DKK 283 | DKK 8,004 | DKK 3,714 |
| EBITDA | DKK 15,760 | DKK 5,747 | DKK 7,744 | DKK 1,802 |
| % Margin | 17.5% | 10.6% | 15.3% | 4.8% |