TROPHY GAMES Development A/S
TGAMES.CO · CPH
6/30/2025 | 12/31/2024 | 6/30/2024 | 12/31/2023 | |
|---|---|---|---|---|
| Revenue | DKK 47,256 | DKK 49,388 | DKK 51,042 | DKK 28,961 |
| % Growth | -4.3% | -3.2% | 76.2% | – |
| Cost of Goods Sold | DKK 27,838 | DKK 10,788 | DKK 10,500 | DKK 16,368 |
| Gross Profit | DKK 19,418 | DKK 38,600 | DKK 40,542 | DKK 12,593 |
| % Margin | 41.1% | 78.2% | 79.4% | 43.5% |
| R&D Expenses | DKK 0 | DKK 0 | DKK 0 | DKK 8,273 |
| G&A Expenses | DKK 12,384 | DKK 11,000 | DKK 12,360 | DKK 8,865 |
| SG&A Expenses | DKK 28,870 | DKK 28,774 | DKK 25,344 | DKK 10,347 |
| Sales & Mktg Exp. | DKK 16,486 | DKK 17,774 | DKK 12,984 | DKK 1,482 |
| Other Operating Expenses | -DKK 11,464 | DKK 0 | DKK 4,596 | -DKK 8,553 |
| Operating Expenses | DKK 17,406 | DKK 28,774 | DKK 29,940 | DKK 10,067 |
| Operating Income | DKK 2,012 | DKK 9,826 | DKK 10,602 | DKK 2,526 |
| % Margin | 4.3% | 19.9% | 20.8% | 8.7% |
| Other Income/Exp. Net | -DKK 1,944 | -DKK 10,618 | -DKK 754 | -DKK 264 |
| Pre-Tax Income | DKK 68 | -DKK 792 | DKK 9,848 | DKK 2,262 |
| Tax Expense | DKK 5,176 | DKK 4,770 | -DKK 6,420 | DKK 1,052 |
| Net Income | -DKK 5,108 | -DKK 5,562 | DKK 16,268 | DKK 1,440 |
| % 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 | 26,848 | 552 | 552 | 552 |
| Weighted Avg Shares Out Dil | 26,848 | 552 | 552 | 552 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 158 | DKK 32 | DKK 0 | DKK 137 |
| Interest Expense | DKK 2,102 | DKK 0 | DKK 754 | DKK 401 |
| Depreciation & Amortization | DKK 5,022 | DKK 142 | DKK 4,101 | DKK 4,545 |
| EBITDA | DKK 7,192 | -DKK 683 | DKK 14,703 | DKK 7,208 |
| % Margin | 15.2% | -1.4% | 28.8% | 24.9% |