Madblomsten ApS — Credit Rating and Financial Key Figures
CVR number: 40108971
Holbækvej 57, 4180 Sorø
familiealbertsen@outlook.dk
tel: 51738676
www.madblomsten.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 325.89 | 405.44 | 329.24 | 375.42 | 405.73 |
| Employee benefit expenses | - 252.41 | ||||
| Total depreciation | -56.08 | - 169.31 | |||
| EBIT | 269.81 | 236.12 | 329.24 | 375.42 | 153.32 |
| Other financial expenses | -5.41 | -3.02 | -6.84 | -1.90 | |
| Pre-tax profit | 264.40 | 233.10 | 322.40 | 373.51 | 153.32 |
| Income taxes | -68.71 | -81.30 | -63.27 | -75.57 | -31.36 |
| Net earnings | 195.69 | 151.80 | 259.13 | 297.94 | 121.96 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 31.59 | ||||
| Inventories total | 31.59 | ||||
| Current trade debtors | 122.59 | 113.08 | 158.87 | 153.51 | 104.45 |
| Current other receivables | 12.00 | 33.21 | 37.40 | 16.05 | 32.50 |
| Short term receivables total | 134.59 | 146.30 | 196.27 | 169.56 | 136.95 |
| Cash and bank deposits | 425.43 | 524.68 | 638.58 | 810.01 | 737.85 |
| Cash and cash equivalents | 425.43 | 524.68 | 638.58 | 810.01 | 737.85 |
| Balance sheet total (assets) | 560.02 | 670.98 | 834.84 | 979.57 | 906.38 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -4.04 | 191.66 | 229.06 | 370.39 | 546.33 |
| Profit of the financial year | 195.69 | 151.80 | 259.13 | 297.94 | 121.96 |
| Shareholders equity total | 231.66 | 383.46 | 528.19 | 708.33 | 708.29 |
| Non-current other liabilities | 137.63 | ||||
| Non-current liabilities total | 137.63 | ||||
| Current trade creditors | 30.53 | 75.61 | 76.33 | 57.62 | 37.74 |
| Short-term deferred tax liabilities | 68.71 | 74.28 | 43.27 | 49.57 | |
| Other non-interest bearing current liabilities | 229.13 | 187.05 | 164.05 | 160.35 | |
| Current liabilities total | 328.36 | 149.89 | 306.66 | 271.24 | 198.09 |
| Balance sheet total (liabilities) | 560.02 | 670.98 | 834.84 | 979.57 | 906.38 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.