Jimmis blomster - Ince ApS
CVR number: 40027793
Ejby Industrivej 111, 2600 Glostrup
Jimmis_blomster_engros@hotmail.com
Income statement (kDKK)
2019 | 2020 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 1 802.74 | 996.62 |
Employee benefit expenses | -1 421.86 | -1 245.56 |
Total depreciation | -25.88 | -45.46 |
EBIT | 355.01 | - 294.39 |
Other financial expenses | -76.43 | - 232.18 |
Pre-tax profit | 278.58 | - 526.57 |
Income taxes | -62.11 | -2.08 |
Net earnings | 216.47 | - 528.66 |
Assets (kDKK)
2019 | 2020 | |
---|---|---|
Intangible assets total | ||
Buildings | 75.41 | 282.21 |
Machinery and equipment | 94.32 | 74.42 |
Tangible assets total | 169.73 | 356.63 |
Other receivables | 125.00 | 125.00 |
Investments total | 125.00 | 125.00 |
Long term receivables total | ||
Finished products/goods | 1 600.00 | 3 000.00 |
Advance payments | 86.25 | |
Inventories total | 1 686.25 | 3 000.00 |
Current trade debtors | 7.26 | 33.76 |
Current other receivables | 46.04 | |
Short term receivables total | 7.26 | 79.81 |
Cash and bank deposits | 265.84 | 16.36 |
Cash and cash equivalents | 265.84 | 16.36 |
Balance sheet total (assets) | 2 254.08 | 3 577.80 |
Equity and liabilities (kDKK)
2019 | 2020 | |
---|---|---|
Share capital | 50.00 | 50.00 |
Retained earnings | 187.67 | 404.14 |
Profit of the financial year | 216.47 | - 528.66 |
Shareholders equity total | 454.15 | -74.51 |
Non-current loans from credit institutions | 677.97 | |
Non-current liabilities total | 677.97 | |
Current loans from credit institutions | 233.15 | 324.78 |
Current trade creditors | 66.02 | 66.02 |
Current owed to participating | 221.29 | 1 037.30 |
Short-term deferred tax liabilities | 106.48 | 51.11 |
Other non-interest bearing current liabilities | 1 173.00 | 1 495.14 |
Current liabilities total | 1 799.94 | 2 974.34 |
Balance sheet total (liabilities) | 2 254.08 | 3 577.80 |
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.