Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

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

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.4% 1.4%   Bankruptcy risk   9.3% 13.2% 9.4% 10.7% 11.4% 3.4% 8.1% 8.1%   Credit score (0-100)   28 18 26 21 20 53 30 30   Credit rating   BB BB BB BB BB BBB BB BB   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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 99,008 0 0 0 0 0 0   Gross profit   6,367 -2,099 108 -642 23,071 24,252 0.0 0.0   EBITDA   5,048 -2,099 108 -642 23,071 24,252 0.0 0.0   EBIT   5,048 -2,099 108 -642 22,892 24,073 0.0 0.0   Pre-tax profit (PTP)   4,339.7 -2,640.1 -167.4 -940.5 21,872.6 24,815.3 0.0 0.0   Net earnings   4,077.0 -2,555.0 -133.4 -1,181.9 22,606.1 19,285.0 0.0 0.0   Pre-tax profit without non-rec. items   4,340 -2,640 -167 -941 21,873 24,815 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 358 179 0.0 0.0   Shareholders equity total   -27,511 -30,066 -28,499 -29,681 -7,075 12,210 11,710 11,710   Interest-bearing liabilities   20,817 27,147 27,735 24,958 926 8,938 0.0 0.0   Balance sheet total (assets)   3,301 13,854 26,174 32,847 18,459 53,931 11,710 11,710   Net Debt   20,728 23,382 27,108 24,660 -5,663 -35,853 -11,710 -11,710     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 99,008 0 0 0 0 0 0   Net sales growth   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   6,367 -2,099 108 -642 23,071 24,252 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 5.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,301 13,854 26,174 32,847 18,459 53,931 11,710 11,710   Balance sheet change%   -72.2% 319.6% 88.9% 25.5% -43.8% 192.2% -78.3% 0.0%   Added value   5,047.6 -2,098.8 107.7 -641.8 22,892.1 24,251.9 0.0 0.0   Added value %   0.0% -2.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 179 -358 -179 0   Net sales trend   0.0 0.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% -2.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% -2.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   79.3% 100.0% 100.0% 100.0% 99.2% 99.3% 0.0% 0.0%   Net Earnings %   0.0% -2.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -2.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -2.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   13.6% -5.6% 0.2% -1.1% 52.1% 62.5% 0.0% 0.0%   ROI %   26.2% -8.7% 0.4% -2.4% 177.2% 225.1% 0.0% 0.0%   ROE %   53.7% -29.8% -0.7% -4.0% 88.1% 125.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -105.9% -102.0% -79.2% -86.8% -109.4% 46.1% 100.0% 100.0%   Relative indebtedness %   0.0% 44.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 40.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   410.7% -1,114.0% 25,177.4% -3,842.2% -24.5% -147.8% 0.0% 0.0%   Gearing %   -75.7% -90.3% -97.3% -84.1% -13.1% 73.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 2.3% 1.0% 1.1% 8.2% 0.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.6 5.1 0.7 1.0 2.8 3.7 0.0 0.0   Current Ratio   0.3 0.8 0.5 0.5 0.7 1.3 0.0 0.0   Cash and cash equivalent   89.1 3,764.8 626.9 298.5 6,589.1 44,790.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.8 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 1.5 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 14.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -6,939.7 -3,281.5 -28,499.3 -29,681.2 -7,432.8 12,031.0 0.0 0.0   Net working capital %   0.0% -3.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0