Billigblomst Randers ApS — Credit Rating and Financial Key Figures
CVR number: 39880598
Marsvej 7 C, 8960 Randers SØ
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 604.28 | 2 341.21 | 4 143.35 | 4 295.45 | 5 378.97 |
| Employee benefit expenses | -2 021.63 | -1 314.38 | -2 785.68 | -2 949.82 | -3 448.73 |
| Other operating expenses | -65.95 | ||||
| Total depreciation | -51.25 | -25.62 | -53.91 | -52.74 | -66.90 |
| EBIT | 2 531.40 | 1 001.21 | 1 303.76 | 1 292.89 | 1 797.39 |
| Other financial income | 12.16 | 23.06 | 50.38 | 158.78 | 12.09 |
| Other financial expenses | -18.17 | -5.21 | -20.72 | -56.51 | -33.95 |
| Pre-tax profit | 2 525.40 | 1 019.07 | 1 333.42 | 1 395.16 | 1 775.53 |
| Income taxes | - 560.53 | - 225.90 | - 295.06 | - 311.24 | - 393.86 |
| Net earnings | 1 964.87 | 793.17 | 1 038.36 | 1 083.92 | 1 381.67 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 67.31 | 58.44 | 40.69 | 22.94 | 5.33 |
| Machinery and equipment | 41.87 | 25.12 | 91.46 | 108.65 | 127.37 |
| Tangible assets total | 109.19 | 83.56 | 132.15 | 131.58 | 132.71 |
| Other receivables | 250.00 | 250.00 | 250.00 | 262.00 | 262.00 |
| Investments total | 250.00 | 250.00 | 250.00 | 262.00 | 262.00 |
| Long term receivables total | |||||
| Finished products/goods | 1 707.12 | 1 418.10 | 3 468.70 | 5 139.35 | 4 964.49 |
| Advance payments | 608.71 | 47.28 | 56.58 | ||
| Inventories total | 1 707.12 | 2 026.81 | 3 515.98 | 5 139.35 | 5 021.07 |
| Current trade debtors | 90.99 | 48.19 | 54.68 | 2.32 | 0.96 |
| Current amounts owed by group member comp. | 624.46 | 2 772.75 | 3 997.52 | 2 165.21 | 3 369.51 |
| Prepayments and accrued income | 25.56 | 51.76 | 36.93 | 75.60 | 58.23 |
| Current other receivables | 137.72 | 397.36 | 392.19 | ||
| Current deferred tax assets | 2.00 | 1.00 | 7.00 | ||
| Short term receivables total | 743.02 | 2 873.70 | 4 233.85 | 2 640.49 | 3 820.89 |
| Cash and bank deposits | 4 793.14 | 2 064.71 | 114.84 | 112.42 | 170.52 |
| Cash and cash equivalents | 4 793.14 | 2 064.71 | 114.84 | 112.42 | 170.52 |
| Balance sheet total (assets) | 7 602.46 | 7 298.78 | 8 246.81 | 8 285.84 | 9 407.19 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 333.33 | 2 000.00 | 1 500.00 | ||
| Retained earnings | 709.38 | 2 674.24 | 3 467.41 | 2 505.77 | 2 089.69 |
| Profit of the financial year | 1 964.87 | 793.17 | 1 038.36 | 1 083.92 | 1 381.67 |
| Shareholders equity total | 3 057.58 | 3 517.41 | 4 555.77 | 5 639.69 | 5 021.37 |
| Provisions | 1.00 | 20.00 | 19.00 | ||
| Non-current deferred tax liabilities | 69.80 | ||||
| Non-current liabilities total | 69.80 | ||||
| Current loans from credit institutions | 0.12 | ||||
| Current trade creditors | 1 658.75 | 1 200.33 | 1 021.82 | 828.61 | 1 221.26 |
| Current owed to group member | 75.15 | 66.14 | 1 068.62 | 133.26 | 1 228.30 |
| Short-term deferred tax liabilities | 563.53 | 788.43 | 301.06 | 284.24 | 394.86 |
| Other non-interest bearing current liabilities | 2 247.33 | 1 656.67 | 1 299.54 | 1 380.04 | 1 503.43 |
| Accruals and deferred income | 18.97 | ||||
| Current liabilities total | 4 544.88 | 3 711.57 | 3 691.04 | 2 626.15 | 4 366.82 |
| Balance sheet total (liabilities) | 7 603.46 | 7 298.78 | 8 246.81 | 8 285.84 | 9 407.19 |
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.