BLOMSTERVÆRKSTEDET, TONNYS BLOMSTER ApS — Credit Rating and Financial Key Figures
CVR number: 29607753
Skråvej 6 E, 9990 Skagen
tel: 98443799
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 539.42 | 2 799.51 | 3 281.36 | 3 125.31 | 2 931.74 |
| Employee benefit expenses | -1 929.11 | -2 343.73 | -2 467.62 | -2 609.78 | -2 661.62 |
| Total depreciation | - 148.77 | - 158.48 | -87.61 | - 164.46 | - 141.09 |
| EBIT | 461.54 | 297.29 | 726.13 | 351.06 | 129.03 |
| Other financial income | 1.62 | ||||
| Other financial expenses | -18.99 | -19.74 | -19.74 | -3.46 | -9.92 |
| Income from other inv. held as non-curr. assets | 163.64 | 141.39 | |||
| Pre-tax profit | 606.19 | 418.94 | 706.40 | 347.60 | 120.72 |
| Income taxes | - 133.63 | -93.07 | - 155.41 | -76.56 | -30.81 |
| Net earnings | 472.56 | 325.87 | 550.99 | 271.04 | 89.91 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 725.05 | 2 720.24 | 2 715.44 | ||
| Machinery and equipment | 377.49 | 223.81 | 141.01 | 611.55 | 740.99 |
| Tangible assets total | 3 102.54 | 2 944.06 | 2 856.45 | 611.55 | 740.99 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 399.32 | 385.33 | 395.73 | 549.40 | 744.49 |
| Inventories total | 399.32 | 385.33 | 395.73 | 549.40 | 744.49 |
| Current trade debtors | 213.63 | 197.26 | 212.97 | 237.51 | 325.02 |
| Current amounts owed by group member comp. | 129.06 | ||||
| Prepayments and accrued income | 19.54 | 20.83 | 22.76 | 50.34 | |
| Current other receivables | 217.83 | 24.58 | 6.73 | 9.50 | 14.60 |
| Current deferred tax assets | 71.91 | 12.93 | 26.13 | ||
| Short term receivables total | 451.00 | 314.58 | 255.39 | 273.14 | 519.01 |
| Cash and bank deposits | 365.72 | 828.95 | 1 050.71 | 633.09 | 168.65 |
| Cash and cash equivalents | 365.72 | 828.95 | 1 050.71 | 633.09 | 168.65 |
| Balance sheet total (assets) | 4 318.58 | 4 472.92 | 4 558.28 | 2 067.17 | 2 173.13 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 400.00 | 114.40 | 150.00 | |
| Retained earnings | 1 689.71 | 1 762.28 | 1 973.75 | 995.56 | 1 116.61 |
| Profit of the financial year | 472.56 | 325.87 | 550.99 | 271.04 | 89.91 |
| Shareholders equity total | 2 397.88 | 2 613.15 | 2 764.14 | 1 391.61 | 1 481.51 |
| Provisions | 169.76 | 163.74 | 168.07 | 12.53 | 31.93 |
| Non-current loans from credit institutions | 1 083.16 | 1 002.07 | 920.34 | ||
| Non-current liabilities total | 1 083.16 | 1 002.07 | 920.34 | ||
| Current loans from credit institutions | 81.80 | 81.40 | 81.70 | ||
| Current trade creditors | 113.76 | 85.75 | 98.39 | 256.72 | 141.26 |
| Current owed to group member | 102.16 | 119.83 | |||
| Short-term deferred tax liabilities | 35.53 | 11.42 | |||
| Other non-interest bearing current liabilities | 436.70 | 526.82 | 525.64 | 304.16 | 387.18 |
| Current liabilities total | 667.79 | 693.96 | 705.74 | 663.03 | 659.69 |
| Balance sheet total (liabilities) | 4 318.58 | 4 472.92 | 4 558.28 | 2 067.17 | 2 173.13 |
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.