SKOVRUP BLOMSTER ApS
CVR number: 34584826
Laurids Skaus Gade 40 B, 6100 Haderslev
skovrup@youmail.dk
tel: 40465297
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 142.11 | 175.04 | 238.45 | 107.89 | 136.95 |
| Employee benefit expenses | - 113.22 | -91.78 | - 113.64 | -52.30 | -55.43 |
| Total depreciation | -5.00 | -19.00 | -50.08 | -79.16 | |
| EBIT | 23.89 | 83.26 | 105.80 | 5.51 | 2.36 |
| Other financial income | 0.20 | 0.01 | |||
| Other financial expenses | -0.16 | -0.12 | -1.02 | -1.08 | -1.34 |
| Pre-tax profit | 23.93 | 83.14 | 104.79 | 4.43 | 1.02 |
| Income taxes | -5.30 | -18.24 | -23.26 | -1.10 | -0.20 |
| Net earnings | 18.63 | 64.91 | 81.53 | 3.33 | 0.82 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 191.00 | 210.92 | 446.75 | ||
| Tangible assets total | 191.00 | 210.92 | 446.75 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 163.11 | 138.74 | 163.91 | 139.32 | 205.51 |
| Prepayments and accrued income | 12.00 | 21.15 | 15.96 | 18.84 | 23.02 |
| Current deferred tax assets | 5.80 | 2.70 | 4.01 | ||
| Short term receivables total | 180.91 | 162.58 | 179.87 | 158.15 | 232.54 |
| Cash and bank deposits | 74.12 | 147.29 | 177.26 | 166.71 | 81.92 |
| Cash and cash equivalents | 74.12 | 147.29 | 177.26 | 166.71 | 81.92 |
| Balance sheet total (assets) | 255.03 | 309.87 | 548.14 | 535.78 | 761.22 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -19.04 | -0.41 | 64.50 | 146.03 | 149.37 |
| Profit of the financial year | 18.63 | 64.91 | 81.53 | 3.33 | 0.82 |
| Shareholders equity total | 79.59 | 144.50 | 226.03 | 229.37 | 230.18 |
| Provisions | 5.40 | 6.50 | 6.70 | ||
| Non-current deferred tax liabilities | 170.18 | ||||
| Non-current liabilities total | 170.18 | ||||
| Current loans from credit institutions | 58.01 | ||||
| Current trade creditors | 58.82 | 24.85 | 157.30 | 203.54 | 84.05 |
| Current owed to participating | 100.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Short-term deferred tax liabilities | 15.14 | 30.96 | 14.81 | ||
| Other non-interest bearing current liabilities | 16.61 | 85.39 | 88.45 | 41.57 | 172.10 |
| Current liabilities total | 175.43 | 165.37 | 316.71 | 299.92 | 354.15 |
| Balance sheet total (liabilities) | 255.03 | 309.87 | 548.14 | 535.78 | 761.22 |
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.