Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Blomstergården A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.5% 0.5% 0.5% 0.4% 0.4% 0.4% 7.8% 7.8%   Credit score (0-100)   99 99 99 100 100 100 31 31   Credit rating   AA AA AAA AAA AAA AAA BB BB   Credit limit (kDKK)   3,058.6 5,797.7 5,294.9 6,710.3 7,419.4 8,083.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,681 6,053 6,023 6,571 6,618 7,682 0.0 0.0   EBITDA   13,552 49,107 5,618 6,192 6,143 7,226 0.0 0.0   EBIT   9,110 27,424 7,275 11,906 11,358 9,473 0.0 0.0   Pre-tax profit (PTP)   6,949.7 25,878.3 5,468.0 17,105.0 7,956.0 4,243.7 0.0 0.0   Net earnings   5,419.4 20,182.4 4,265.1 13,341.9 6,205.5 3,263.2 0.0 0.0   Pre-tax profit without non-rec. items   6,950 25,878 5,468 17,105 7,956 4,244 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   125,519 147,189 148,846 163,127 168,342 198,600 0.0 0.0   Shareholders equity total   24,720 44,902 46,667 60,009 66,215 74,478 62,478 62,478   Interest-bearing liabilities   91,212 90,690 100,124 86,659 86,013 112,863 0.0 0.0   Balance sheet total (assets)   128,868 149,885 163,335 164,761 171,935 205,659 62,478 62,478   Net Debt   87,909 88,016 94,587 85,038 82,432 111,330 -62,478 -62,478     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   4,681 6,053 6,023 6,571 6,618 7,682 0.0 0.0   Gross profit growth   54.5% 29.3% -0.5% 9.1% 0.7% 16.1% -100.0% 0.0%   Employees   0 1 1 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   128,868 149,885 163,335 164,761 171,935 205,659 62,478 62,478   Balance sheet change%   6.3% 16.3% 9.0% 0.9% 4.4% 19.6% -69.6% 0.0%   Added value   9,116.9 27,430.7 7,281.0 11,912.3 11,364.5 9,473.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   24,714 21,663 1,650 14,275 5,209 30,258 -198,600 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   194.6% 453.1% 120.8% 181.2% 171.6% 123.3% 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 %   7.3% 19.7% 4.6% 11.7% 6.9% 5.0% 0.0% 0.0%   ROI %   7.5% 20.2% 4.7% 11.9% 7.0% 5.1% 0.0% 0.0%   ROE %   24.6% 58.0% 9.3% 25.0% 9.8% 4.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   19.3% 30.0% 28.6% 36.5% 38.6% 36.2% 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, %   648.7% 179.2% 1,683.8% 1,373.3% 1,341.9% 1,540.6% 0.0% 0.0%   Gearing %   369.0% 202.0% 214.5% 144.4% 129.9% 151.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 1.7% 1.9% 2.3% 4.1% 5.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.6 1.1 1.1 1.1 1.0 0.9 0.0 0.0   Current Ratio   0.5 1.0 1.1 0.9 0.9 0.8 0.0 0.0   Cash and cash equivalent   3,303.3 2,674.5 5,537.0 1,620.9 3,580.9 1,532.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -3,131.3 -62.4 1,032.0 -127.3 -399.3 -392.2 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 27,431 7,281 11,912 5,682 4,737 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 49,107 5,618 6,192 3,072 3,613 0 0   EBIT / employee   0 27,424 7,275 11,906 5,679 4,737 0 0   Net earnings / employee   0 20,182 4,265 13,342 3,103 1,632 0 0