TROPHY GAMES Development Statistics

Total Valuation

CPH:TGAMES has a market cap or net worth of DKK 240.56 million. The enterprise value is 215.14 million.

Market Cap	240.56M
Enterprise Value	215.14M

Important Dates

The next estimated earnings date is Tuesday, August 19, 2025.

Earnings Date	Aug 19, 2025
Ex-Dividend Date	n/a

Share Statistics

CPH:TGAMES has 26.85 million shares outstanding.

Current Share Class	26.85M
Shares Outstanding	26.85M
Shares Change (YoY)	n/a
Shares Change (QoQ)	n/a
Owned by Insiders (%)	17.04%
Owned by Institutions (%)	n/a
Float	22.27M

Valuation Ratios

The trailing PE ratio is 28.56.

PE Ratio	28.56
Forward PE	n/a
PS Ratio	2.62
PB Ratio	4.09
P/TBV Ratio	7.74
P/FCF Ratio	n/a
P/OCF Ratio	n/a
PEG Ratio	n/a

Financial Ratio History

Enterprise Valuation

EV / Earnings	25.42
EV / Sales	2.34
EV / EBITDA	14.01
EV / EBIT	13.07
EV / FCF	n/a

Financial Position

Current Ratio	n/a
Quick Ratio	n/a
Debt / Equity	0.00
Debt / EBITDA	0.00
Debt / FCF	n/a
Interest Coverage	47.70

Financial Efficiency

Return on Equity (ROE)	n/a
Return on Assets (ROA)	n/a
Return on Invested Capital (ROIC)	18.48%
Return on Capital Employed (ROCE)	n/a
Revenue Per Employee	2.09M
Profits Per Employee	192,318
Employee Count	44
Asset Turnover	n/a
Inventory Turnover	n/a

Taxes

In the past 12 months, CPH:TGAMES has paid 1.20 million in taxes.

Income Tax	1.20M
Effective Tax Rate	11.95%

Stock Price Statistics

The stock price has increased by +7.95% in the last 52 weeks. The beta is -0.30, so CPH:TGAMES's price volatility has been lower than the market average.

Beta (5Y)	-0.30
52-Week Price Change	+7.95%
50-Day Moving Average	7.59
200-Day Moving Average	7.22
Relative Strength Index (RSI)	68.39
Average Volume (20 Days)	29,685

Short Selling Information

Short Interest	n/a
Short Previous Month	n/a
Short % of Shares Out	n/a
Short % of Float	n/a
Short Ratio (days to cover)	n/a

Income Statement

In the last 12 months, CPH:TGAMES had revenue of DKK 91.81 million and earned 8.46 million in profits. Earnings per share was 0.31.

Revenue	91.81M
Gross Profit	72.38M
Operating Income	16.46M
Pretax Income	10.02M
Net Income	8.46M
EBITDA	15.36M
EBIT	16.46M
Earnings Per Share (EPS)	0.31

Full Income Statement

Balance Sheet

The company has 25.43 million in cash and 7,000 in debt, giving a net cash position of 25.42 million or 0.95 per share.

Cash & Cash Equivalents	25.43M
Total Debt	7,000
Net Cash	25.42M
Net Cash Per Share	0.95
Equity (Book Value)	58.80M
Book Value Per Share	2.18
Working Capital	n/a

Full Balance Sheet

Cash Flow

Operating Cash Flow	n/a
Capital Expenditures	n/a
Free Cash Flow	n/a
FCF Per Share	n/a

Full Cash Flow Statement

Margins

Gross margin is 78.84%, with operating and profit margins of 17.92% and 9.22%.

Gross Margin	78.84%
Operating Margin	17.92%
Pretax Margin	10.92%
Profit Margin	9.22%
EBITDA Margin	16.72%
EBIT Margin	17.92%
FCF Margin	n/a

Dividends & Yields

CPH:TGAMES does not appear to pay any dividends at this time.

Dividend Per Share	n/a
Dividend Yield	n/a
Dividend Growth (YoY)	n/a
Years of Dividend Growth	n/a
Payout Ratio	n/a
Buyback Yield	n/a
Shareholder Yield	n/a
Earnings Yield	3.52%
FCF Yield	n/a

Fair Value

There are several formulas that can be used to estimate the intrinsic value of a stock.

Lynch Fair Value	n/a
Lynch Upside	n/a
Graham Number
Graham Upside

Stock Splits

This stock does not have any record of stock splits.

Last Split Date	n/a
Split Type	n/a
Split Ratio	n/a

Scores

Altman Z-Score	n/a
Piotroski F-Score	1