KULTURTEK (AGRO) ApS
CVR number: 87620018
Søllerødvej 66, Søllerød 2840 Holte
tel: 22291966
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 2 780.91 | 828.72 | 316.46 | 311.60 | 660.71 |
| External services | - 206.41 | - 249.12 | - 267.64 | - 190.33 | - 212.04 |
| Gross profit | 2 574.50 | 579.60 | 48.82 | 121.26 | 448.67 |
| Employee benefit expenses | - 160.00 | - 439.04 | - 163.44 | - 202.15 | - 265.55 |
| Total depreciation | - 172.73 | - 154.73 | -71.41 | ||
| EBIT | 2 241.77 | -14.17 | - 186.03 | -80.88 | 183.13 |
| Other financial income | -7.97 | 337.04 | 377.30 | ||
| Other financial expenses | -9.23 | -4.13 | -1.30 | -2.02 | -1.12 |
| Income from other inv. held as non-curr. assets | 34.17 | 197.17 | 184.17 | 197.89 | |
| Pre-tax profit | 2 232.54 | 7.91 | 9.84 | 438.31 | 757.20 |
| Income taxes | - 491.77 | -4.54 | -5.43 | -98.61 | -92.76 |
| Net earnings | 1 740.76 | 3.37 | 4.41 | 339.70 | 664.44 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 226.14 | 71.41 | |||
| Tangible assets total | 226.14 | 71.41 | |||
| Participating interests | 580.00 | 672.17 | 776.34 | 854.23 | |
| Investments total | 580.00 | 672.17 | 776.34 | 854.23 | |
| Non-current loans receivable | 20.00 | 20.00 | 107.00 | 484.09 | |
| Non-current other receivables | 28.42 | 33.05 | |||
| Long term receivables total | 48.42 | 53.05 | 107.00 | 484.09 | |
| Inventories total | |||||
| Current other receivables | 3 200.00 | 3 522.75 | 3 764.00 | 5 763.54 | 4 950.00 |
| Current deferred tax assets | 9.18 | 0.04 | 24.40 | 65.00 | |
| Short term receivables total | 3 209.18 | 3 522.79 | 3 788.40 | 5 763.54 | 5 015.00 |
| Cash and bank deposits | 2 800.15 | 1 650.33 | 960.75 | 79.33 | 1 058.94 |
| Cash and cash equivalents | 2 800.15 | 1 650.33 | 960.75 | 79.33 | 1 058.94 |
| Balance sheet total (assets) | 6 235.48 | 5 872.96 | 5 474.37 | 6 726.22 | 7 412.26 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Shares repurchased | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Retained earnings | 1 104.68 | 2 745.44 | 2 648.82 | 2 553.23 | 2 885.36 |
| Profit of the financial year | 1 740.76 | 3.37 | 4.41 | 339.70 | 664.44 |
| Shareholders equity total | 3 245.45 | 3 148.82 | 3 053.23 | 3 292.93 | 3 949.80 |
| Provisions | 16.72 | ||||
| Non-current advances received | 162.50 | ||||
| Non-current liabilities total | 162.50 | ||||
| Current trade creditors | 1 886.18 | 1.41 | |||
| Current owed to participating | 214.28 | 2 310.12 | 3 295.41 | 2 906.41 | |
| Short-term deferred tax liabilities | 417.20 | 487.99 | 47.86 | 141.58 | |
| Other non-interest bearing current liabilities | 2 572.84 | 135.69 | 111.02 | 90.01 | 233.82 |
| Current liabilities total | 2 990.03 | 2 724.14 | 2 421.14 | 3 433.28 | 3 283.23 |
| Balance sheet total (liabilities) | 6 235.48 | 5 872.96 | 5 474.37 | 6 726.22 | 7 412.26 |
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.