Billigblomst Aarhus ApS
CVR number: 12890893
Runetoften 7-13, Hasle 8210 Aarhus V
blomstermarked@billigblomst.dk
tel: 86164585
www.billigblomst.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 17 268.60 | 6 957.17 | 17 102.97 | 16 272.63 | 15 046.38 |
| Employee benefit expenses | -13 780.65 | -4 842.47 | -10 998.33 | -11 833.17 | -9 678.71 |
| Total depreciation | - 566.44 | - 289.95 | - 647.81 | - 639.68 | - 711.59 |
| EBIT | 2 921.51 | 1 824.75 | 5 456.83 | 3 799.79 | 4 656.08 |
| Other financial income | 427.62 | 220.39 | 619.58 | 141.72 | 154.81 |
| Other financial expenses | - 293.10 | - 329.28 | - 413.86 | - 606.37 | - 796.19 |
| Net income from associates (fin.) | 1 381.70 | ||||
| Pre-tax profit | 3 056.03 | 1 715.85 | 5 662.56 | 3 335.13 | 5 396.40 |
| Income taxes | - 663.19 | - 384.50 | -1 247.11 | - 752.89 | - 891.49 |
| Net earnings | 2 392.84 | 1 331.35 | 4 415.45 | 2 582.25 | 4 504.91 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 74.97 | 48.27 | 14.32 | 117.27 | 63.36 |
| Intangible assets total | 74.97 | 48.27 | 14.32 | 117.27 | 63.36 |
| Buildings | 802.47 | 730.19 | 484.37 | 254.05 | 48.13 |
| Machinery and equipment | 373.29 | 619.85 | 978.58 | 547.38 | 444.88 |
| Tangible assets total | 1 175.76 | 1 350.04 | 1 462.94 | 801.44 | 493.01 |
| Holdings in group member companies | 5 021.40 | ||||
| Other receivables | 1 539.00 | 3 160.20 | 3 224.89 | 3 375.66 | 3 443.40 |
| Investments total | 1 539.00 | 3 160.20 | 3 224.89 | 3 375.66 | 8 464.80 |
| Long term receivables total | |||||
| Finished products/goods | 14 278.28 | 9 664.24 | 25 937.65 | 27 087.52 | 20 711.19 |
| Advance payments | 2 332.90 | 3 149.30 | 948.57 | 34.10 | 420.91 |
| Inventories total | 16 611.18 | 12 813.54 | 26 886.21 | 27 121.61 | 21 132.10 |
| Current trade debtors | 583.33 | 756.49 | 1 127.82 | 901.17 | 450.00 |
| Current amounts owed by group member comp. | 14 975.67 | 25 368.91 | 6 246.12 | 6 338.89 | 5 400.04 |
| Prepayments and accrued income | 162.12 | 185.31 | 157.35 | 236.57 | 225.34 |
| Current other receivables | 228.30 | 37.88 | 324.37 | 1 066.50 | 1 038.58 |
| Current deferred tax assets | 53.00 | 28.00 | 126.00 | 90.00 | 177.80 |
| Short term receivables total | 16 002.42 | 26 376.60 | 7 981.66 | 8 633.13 | 7 291.76 |
| Cash and bank deposits | 5 318.60 | 133.59 | 262.87 | 255.59 | 185.79 |
| Cash and cash equivalents | 5 318.60 | 133.59 | 262.87 | 255.59 | 185.79 |
| Balance sheet total (assets) | 40 721.93 | 43 882.24 | 39 832.90 | 40 304.70 | 37 630.82 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 3 000.00 | 1 000.00 | 700.00 | ||
| Other reserves | 1 381.70 | ||||
| Retained earnings | 16 334.37 | 7 247.28 | 5 578.63 | 8 994.08 | 9 494.63 |
| Profit of the financial year | 2 392.84 | 1 331.35 | 4 415.45 | 2 582.25 | 4 504.91 |
| Shareholders equity total | 19 227.21 | 9 078.63 | 13 494.08 | 13 076.33 | 16 581.23 |
| Non-current deferred tax liabilities | 680.53 | ||||
| Non-current liabilities total | 680.53 | ||||
| Current loans from credit institutions | 66.81 | 5 749.55 | 1.63 | ||
| Current trade creditors | 5 333.86 | 4 404.14 | 5 348.78 | 2 283.42 | 3 568.80 |
| Current owed to group member | 3 903.60 | 19 612.47 | 18 166.73 | 21 348.27 | 14 927.76 |
| Short-term deferred tax liabilities | 711.19 | 359.50 | 1 345.11 | 716.89 | 979.31 |
| Other non-interest bearing current liabilities | 11 479.26 | 3 997.41 | 1 476.56 | 2 879.80 | 1 540.64 |
| Accruals and deferred income | 33.08 | ||||
| Current liabilities total | 21 494.72 | 34 123.07 | 26 338.82 | 27 228.38 | 21 049.59 |
| Balance sheet total (liabilities) | 40 721.93 | 43 882.24 | 39 832.90 | 40 304.70 | 37 630.82 |
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.