Wrang Agro ApS — Credit Rating and Financial Key Figures
CVR number: 39007916
Assensvej 313, 5771 Stenstrup
jwr@wrangagro.dk
tel: 41181923
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 554.04 | 2 105.64 | 8 974.09 | 16 924.45 | 14 383.60 |
| Employee benefit expenses | -6 167.73 | -6 154.50 | -6 306.57 | -7 198.09 | -7 870.39 |
| Other operating expenses | - 236.93 | - 288.50 | - 269.89 | - 440.20 | |
| Total depreciation | -1 944.77 | -2 016.17 | -6 705.61 | -1 865.74 | -3 190.10 |
| Reduction in value of non-current assets | 2 319.93 | -1 899.23 | -2 392.49 | 717.04 | |
| EBIT | 2 441.53 | -6 301.95 | -4 326.58 | 7 590.73 | 2 882.91 |
| Other financial income | 27.93 | 12.07 | 75.41 | 32.08 | 48.28 |
| Other financial expenses | -1 544.57 | -2 000.25 | -2 541.60 | -4 993.45 | -5 579.18 |
| Pre-tax profit | 924.89 | -8 290.12 | -6 792.78 | 2 629.36 | -2 647.99 |
| Income taxes | - 436.00 | 1 663.07 | 1 502.93 | 389.00 | -1 155.25 |
| Net earnings | 488.89 | -6 627.05 | -5 289.85 | 3 018.36 | -3 803.24 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 70.54 | 35.27 | |||
| Intangible assets total | 70.54 | 35.27 | |||
| Land and waters | 52 472.93 | 27 045.63 | 35 252.80 | 38 917.33 | 43 895.46 |
| Buildings | 10 783.06 | 37 721.71 | 32 176.63 | 31 434.91 | 31 242.66 |
| Machinery and equipment | 6 122.80 | ||||
| Advance payments and construction in progress | 26.53 | ||||
| Other tangible assets | 5 952.00 | 6 131.63 | 6 533.45 | 6 907.60 | |
| Tangible assets total | 69 378.79 | 70 719.33 | 73 561.06 | 76 885.69 | 82 072.25 |
| Investments total | |||||
| Non-current loans receivable | 437.34 | 288.40 | 1 224.07 | 2 526.02 | 1 723.14 |
| Non-current other receivables | 230.50 | 154.50 | 196.50 | 196.50 | |
| Long term receivables total | 667.84 | 288.40 | 1 378.57 | 2 722.52 | 1 919.64 |
| Semifinished products | 456.26 | 536.02 | 694.99 | 576.10 | 886.59 |
| Raw materials and consumables | 838.89 | 935.23 | 1 517.71 | 787.51 | 1 014.00 |
| Other stocks | 5 222.40 | 7 191.05 | 7 292.22 | ||
| Finished products/goods | 3 808.34 | 3 679.24 | 5 708.29 | 82.50 | 368.75 |
| Inventories total | 10 325.89 | 5 150.49 | 7 920.99 | 8 637.16 | 9 561.55 |
| Current trade debtors | 1 019.84 | 2 946.24 | 1 455.07 | 1 800.10 | 1 739.48 |
| Prepayments and accrued income | 6.90 | 363.40 | 224.75 | 232.73 | 459.48 |
| Current other receivables | 940.22 | 505.11 | 0.43 | 16.00 | 651.08 |
| Current deferred tax assets | 630.00 | ||||
| Short term receivables total | 2 596.96 | 3 814.74 | 1 680.24 | 2 048.84 | 2 850.04 |
| Other current investments | 354.30 | ||||
| Cash and cash equivalents | 354.30 | ||||
| Balance sheet total (assets) | 83 040.02 | 80 362.53 | 84 540.86 | 90 294.21 | 96 403.47 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Asset revaluation reserve | 7 995.42 | 9 899.01 | 15 163.40 | ||
| Other reserves | 672.19 | ||||
| Retained earnings | 6 355.98 | 6 844.87 | 217.81 | -4 901.87 | -1 558.17 |
| Profit of the financial year | 488.89 | -6 627.05 | -5 289.85 | 3 018.36 | -3 803.24 |
| Shareholders equity total | 6 894.87 | 267.81 | 2 973.39 | 8 065.50 | 10 524.19 |
| Provisions | 1 950.00 | 286.93 | |||
| Non-current loans from credit institutions | 61 335.88 | 61 546.50 | 57 679.53 | 58 102.06 | 58 466.84 |
| Non-current leasing loans | 1 604.28 | 1 203.93 | 938.89 | ||
| Non-current advances received | 7.02 | ||||
| Non-current liabilities total | 62 940.17 | 62 750.43 | 58 618.41 | 58 109.07 | 58 466.84 |
| Current loans from credit institutions | 8 753.86 | 13 338.16 | 19 480.02 | 20 161.23 | 23 225.06 |
| Advances received | 1.67 | ||||
| Current trade creditors | 2 105.05 | 3 113.20 | 2 089.56 | 2 535.49 | 3 531.52 |
| Current owed to participating | 4.42 | ||||
| Other non-interest bearing current liabilities | 391.66 | 606.01 | 1 379.48 | 1 422.92 | 649.75 |
| Accruals and deferred income | 4.45 | ||||
| Current liabilities total | 11 254.98 | 17 057.36 | 22 949.07 | 24 119.64 | 27 412.44 |
| Balance sheet total (liabilities) | 83 040.02 | 80 362.53 | 84 540.86 | 90 294.21 | 96 403.47 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.