TROPHY GAMES Development A/S
TGAMES.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | DKK 90 | DKK 54 | DKK 51 | DKK 38 |
| % Growth | 65.5% | 7.6% | 34.4% | – |
| Cost of Goods Sold | DKK 19 | DKK 24 | DKK 11 | DKK 29 |
| Gross Profit | DKK 71 | DKK 30 | DKK 40 | DKK 9 |
| % Margin | 78.8% | 55.8% | 78.2% | 23.2% |
| R&D Expenses | DKK 15 | DKK 8 | DKK 17 | DKK 4 |
| G&A Expenses | DKK 23 | DKK 19 | DKK 17 | DKK 0 |
| SG&A Expenses | DKK 46 | DKK 20 | DKK 32 | DKK 7 |
| Sales & Mktg Exp. | DKK 23 | DKK 1 | DKK 15 | DKK 0 |
| Other Operating Expenses | DKK 0 | -DKK 2 | DKK 7 | DKK 0 |
| Operating Expenses | DKK 62 | DKK 27 | DKK 56 | DKK 11 |
| Operating Income | DKK 9 | DKK 3 | -DKK 16 | -DKK 2 |
| % Margin | 10.2% | 6.4% | -32.5% | -5.1% |
| Other Income/Exp. Net | -DKK 0 | -DKK 0 | -DKK 0 | -DKK 0 |
| Pre-Tax Income | DKK 9 | DKK 3 | -DKK 17 | -DKK 2 |
| Tax Expense | DKK 2 | DKK 1 | -DKK 4 | -DKK 1 |
| Net Income | DKK 7 | DKK 3 | -DKK 12 | -DKK 1 |
| % 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 | 1 | 1 | 1 | 1 |
| Weighted Avg Shares Out Dil | 1 | 1 | 1 | 1 |
| Supplemental Information | – | – | – | – |
| Interest Income | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Interest Expense | DKK 0 | DKK 0 | DKK 0 | DKK 0 |
| Depreciation & Amortization | DKK 0 | DKK 0 | DKK 8 | DKK 4 |
| EBITDA | DKK 16 | DKK 6 | DKK 8 | DKK 2 |
| % Margin | 17.5% | 10.6% | 15.3% | 4.8% |