Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PINEAPPLE ENTERTAINMENT ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.8% 3.5% 2.7% 3.7% 7.1% 5.3% 18.6% 18.4%   Credit score (0-100)   60 53 58 52 33 42 7 8   Credit rating   BBB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,542 27,317 27,066 18,208 12,770 9,582 0.0 0.0   EBITDA   7,542 5,095 4,819 283 -1,031 1,286 0.0 0.0   EBIT   6,613 4,415 4,349 49.0 -1,241 1,134 0.0 0.0   Pre-tax profit (PTP)   6,603.0 4,479.9 4,427.0 85.1 -1,194.6 1,616.5 0.0 0.0   Net earnings   5,145.5 3,493.9 3,444.2 62.1 -933.9 1,261.6 0.0 0.0   Pre-tax profit without non-rec. items   6,603 4,480 4,427 85.1 -1,195 1,616 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   1,059 545 333 413 202 31.7 0.0 0.0   Shareholders equity total   7,823 8,256 9,300 9,362 8,428 9,690 0.0 0.0   Interest-bearing liabilities   78.1 0.0 0.0 0.0 0.2 0.0 0.0 0.0   Balance sheet total (assets)   16,290 22,849 19,124 13,156 13,251 11,962 0.0 0.0   Net Debt   -8,101 -19,046 -14,943 -10,403 0.2 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   7,542 27,317 27,066 18,208 12,770 9,582 0.0 0.0   Gross profit growth   44.0% 262.2% -0.9% -32.7% -29.9% -25.0% -100.0% 0.0%   Employees   34 33 33 28 20 10 0 0   Employee growth %   -5.6% -2.9% 0.0% -15.2% -28.6% -50.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   16,290 22,849 19,124 13,156 13,251 11,962 0 0   Balance sheet change%   14.7% 40.3% -16.3% -31.2% 0.7% -9.7% -100.0% 0.0%   Added value   7,542.2 5,095.2 4,818.6 282.8 -1,007.4 1,285.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,461 -1,193 -682 -154 -421 -323 -32 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   87.7% 16.2% 16.1% 0.3% -9.7% 11.8% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   43.5% 22.9% 21.1% 0.8% -9.0% 13.0% 0.0% 0.0%   ROI %   96.7% 55.5% 48.1% 1.3% -13.4% 18.0% 0.0% 0.0%   ROE %   75.9% 43.5% 39.2% 0.7% -10.5% 13.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   51.5% 39.0% 48.9% 71.2% 63.6% 81.0% 0.0% 0.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -107.4% -373.8% -310.1% -3,679.0% -0.0% 0.0% 0.0% 0.0%   Gearing %   1.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   79.5% 17.8% 0.0% 0.0% 4,253.8% 15,287.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.0 1.7 2.1 3.2 2.6 5.3 0.0 0.0   Current Ratio   1.7 1.5 2.0 3.2 2.6 5.3 0.0 0.0   Cash and cash equivalent   8,178.8 19,045.7 14,942.9 10,402.8 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   6,249.4 7,193.2 9,286.3 8,405.1 7,919.9 9,657.9 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   222 154 146 10 -50 129 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   222 154 146 10 -52 129 0 0   EBIT / employee   194 134 132 2 -62 113 0 0   Net earnings / employee   151 106 104 2 -47 126 0 0