BLOMSTERHUSET ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  2.9% 2.5% 1.7% 2.6% 1.7%  
Credit score (0-100)  59 62 72 61 72  
Credit rating  BBB BBB A BBB A  
Credit limit (kDKK)  0.0 0.0 2.6 0.0 3.7  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  1,464 1,690 2,036 1,885 1,951  
EBITDA  -17.8 -32.1 203 -77.4 283  
EBIT  -17.8 -32.1 203 -77.4 283  
Pre-tax profit (PTP)  45.6 221.7 268.7 -12.0 345.9  
Net earnings  50.9 187.4 225.3 5.5 284.4  
Pre-tax profit without non-rec. items  45.6 222 269 -12.0 346  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  1,331 1,518 1,744 1,679 1,905  
Interest-bearing liabilities  170 101 58.3 138 92.3  
Balance sheet total (assets)  2,094 2,327 2,286 2,260 2,494  

Net Debt  -586 -807 -786 -586 -679  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,464 1,690 2,036 1,885 1,951  
Gross profit growth  -15.2% 15.5% 20.4% -7.4% 3.5%  
Employees  5 4 4 5 4  
Employee growth %  0.0% -20.0% 0.0% 25.0% -20.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,094 2,327 2,286 2,260 2,494  
Balance sheet change%  -7.9% 11.1% -1.7% -1.1% 10.3%  
Added value  -17.8 -32.1 203.4 -77.4 283.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -1.0 -2.0 1.0 -1.0 1.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  -1.2% -1.9% 10.0% -4.1% 14.5%  
Net Earnings %  0.0% 0.0% 0.0% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  0.0% 0.0% 0.0% 0.0% 0.0%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  2.6% 10.3% 12.0% -0.2% 14.8%  
ROI %  3.7% 14.5% 16.1% -0.3% 18.4%  
ROE %  3.8% 13.2% 13.8% 0.3% 15.9%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  63.6% 65.3% 76.3% 74.3% 76.4%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  3,284.0% 2,515.6% -386.7% 756.7% -239.8%  
Gearing %  12.8% 6.6% 3.3% 8.2% 4.8%  
Net interest  0 0 0 0 0  
Financing costs %  5.6% 5.2% 9.1% 6.9% 4.3%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  1.3 1.4 1.9 1.6 1.8  
Current Ratio  1.8 1.8 2.5 2.2 2.4  
Cash and cash equivalent  755.9 907.4 844.8 723.1 771.7  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  586.6 669.0 821.8 685.1 843.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  -4 -8 51 -15 71  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -4 -8 51 -15 71  
EBIT / employee  -4 -8 51 -15 71  
Net earnings / employee  10 47 56 1 71