Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Blomsterpigen Aarhus ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 N/A 2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.6%   Bankruptcy risk   0.0% 0.0% 15.0% 4.7% 3.5% 2.2% 13.4% 10.8%   Credit score (0-100)   0 0 14 45 51 66 16 23   Credit rating   N/A N/A BB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 -0.0 0.0 0.0 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 -20.5 529 965 1,119 0.0 0.0   EBITDA   0.0 0.0 -202 298 376 551 0.0 0.0   EBIT   0.0 0.0 -214 261 348 524 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -214.4 259.8 342.6 519.9 0.0 0.0   Net earnings   0.0 0.0 -214.4 249.1 265.7 404.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -214 260 343 520 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 66.1 50.3 55.2 28.8 0.0 0.0   Shareholders equity total   0.0 0.0 -164 84.7 350 755 705 705   Interest-bearing liabilities   0.0 0.0 402 417 160 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 247 605 694 1,024 705 705   Net Debt   0.0 0.0 376 323 51.1 -203 -705 -705     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 -20.5 529 965 1,119 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 82.6% 15.9% -100.0% 0.0%   Employees   0 0 1 2 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 50.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 247 605 694 1,024 705 705   Balance sheet change%   0.0% 0.0% 0.0% 144.6% 14.7% 47.5% -31.2% 0.0%   Added value   0.0 0.0 -202.4 297.7 384.9 550.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 54 -53 -23 -53 -29 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 1,046.3% 49.3% 36.1% 46.8% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 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% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% -52.0% 51.3% 53.6% 61.6% 0.0% 0.0%   ROI %   0.0% 0.0% -53.2% 57.7% 68.6% 83.4% 0.0% 0.0%   ROE %   0.0% 0.0% -86.7% 150.0% 122.1% 73.2% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% -39.9% 14.0% 50.5% 73.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -186.0% 108.5% 13.6% -36.9% 0.0% 0.0%   Gearing %   0.0% 0.0% -244.7% 492.7% 45.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.2% 0.3% 1.9% 11.0% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.1 0.5 0.9 2.4 0.0 0.0   Current Ratio   0.0 0.0 0.4 1.0 1.8 3.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 26.1 94.3 109.3 203.0 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 -262.6 23.1 286.0 684.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 N/A 2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -202 149 128 184 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -202 149 125 184 0 0   EBIT / employee   0 0 -214 130 116 175 0 0   Net earnings / employee   0 0 -214 125 89 135 0 0