TROPHY GAMES Development A/S
TGAMES.CO · CPH
6/30/2025 | 12/31/2024 | 6/30/2024 | 12/31/2023 | |
|---|---|---|---|---|
| Revenue | DKK 47 | DKK 49 | DKK 51 | DKK 29 |
| % Growth | -4.3% | -3.2% | 76.2% | – |
| Cost of Goods Sold | DKK 28 | DKK 11 | DKK 11 | DKK 16 |
| Gross Profit | DKK 19 | DKK 39 | DKK 41 | DKK 13 |
| % Margin | 41.1% | 78.2% | 79.4% | 43.5% |
| R&D Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 8 |
| G&A Expenses | DKK 12 | DKK 11 | DKK 12 | DKK 9 |
| SG&A Expenses | DKK 29 | DKK 29 | DKK 25 | DKK 10 |
| Sales & Mktg Exp. | DKK 16 | DKK 18 | DKK 13 | DKK 1 |
| Other Operating Expenses | -DKK 11 | DKK 0 | DKK 5 | -DKK 9 |
| Operating Expenses | DKK 17 | DKK 29 | DKK 30 | DKK 10 |
| Operating Income | DKK 2 | DKK 10 | DKK 11 | DKK 3 |
| % Margin | 4.3% | 19.9% | 20.8% | 8.7% |
| Other Income/Exp. Net | -DKK 2 | -DKK 11 | -DKK 1 | -DKK 0 |
| Pre-Tax Income | DKK 0 | -DKK 1 | DKK 10 | DKK 2 |
| Tax Expense | DKK 5 | DKK 5 | -DKK 6 | DKK 1 |
| Net Income | -DKK 5 | -DKK 6 | DKK 16 | DKK 1 |
| % Margin | -10.8% | -11.3% | 31.9% | 5% |
| EPS | -0.19 | -10.076 | 0.6 | 2.61 |
| % Growth | 98.1% | -1,779.3% | -77% | – |
| EPS Diluted | -0.19 | -10.076 | 0.6 | 2.61 |
| Weighted Avg Shares Out | 27 | 1 | 1 | 1 |
| Weighted Avg Shares Out Dil | 27 | 1 | 1 | 1 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Interest Expense | DKK 2 | DKK 0 | DKK 1 | DKK 0 |
| Depreciation & Amortization | DKK 5 | DKK 0 | DKK 4 | DKK 5 |
| EBITDA | DKK 7 | -DKK 1 | DKK 15 | DKK 7 |
| % Margin | 15.2% | -1.4% | 28.8% | 24.9% |