Askholm Agro A/S — Credit Rating and Financial Key Figures
CVR number: 36962747
Røstofte Skovvej 9, 4735 Mern
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 4 431.05 | 5 116.33 | 6 653.84 | 10 425.46 | 9 884.09 |
Employee benefit expenses | -1 859.39 | -2 241.17 | -2 492.61 | -2 512.61 | -2 443.27 |
Other operating expenses | -26.80 | -13.96 | - 164.27 | -71.00 | - 328.61 |
Total depreciation | -1 486.65 | -1 229.37 | -1 242.29 | -1 259.08 | - 519.97 |
Reduction in value of non-current assets | - 170.00 | 8.45 | - 404.20 | -1.50 | 14.80 |
EBIT | 1 058.21 | 1 631.83 | 2 754.67 | 6 582.78 | 6 592.23 |
Other financial income | 0.41 | 0.22 | 4.55 | 4.84 | 833.59 |
Other financial expenses | - 531.95 | - 876.89 | - 466.17 | - 704.28 | - 993.28 |
Pre-tax profit | 526.67 | 755.15 | 2 293.05 | 5 883.34 | 6 432.54 |
Income taxes | -14.01 | 218.00 | -2 124.76 | ||
Net earnings | 512.66 | 755.15 | 2 293.05 | 6 101.34 | 4 307.79 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 81.17 | 67.64 | |||
Intangible assets total | 81.17 | 67.64 | |||
Land and waters | 30 085.48 | 30 085.48 | 30 085.48 | 30 085.48 | |
Buildings | 12 339.25 | 14 841.90 | 15 943.49 | 15 931.63 | 4 784.64 |
Other tangible assets | 1 619.50 | 2 119.00 | 2 444.20 | 2 375.30 | |
Tangible assets total | 44 044.23 | 47 046.38 | 48 473.17 | 48 392.41 | 4 784.64 |
Participating interests | 127.07 | 180.24 | 268.33 | 605.68 | 464.25 |
Investments total | 127.07 | 180.24 | 268.33 | 605.68 | 464.25 |
Non-current other receivables | 200.00 | ||||
Long term receivables total | 200.00 | ||||
Semifinished products | 788.76 | 800.58 | 950.94 | 868.21 | 309.91 |
Raw materials and consumables | 182.26 | 212.04 | 198.90 | 310.22 | 69.42 |
Finished products/goods | 879.91 | 1 549.15 | 1 394.53 | 1 368.85 | |
Inventories total | 1 850.94 | 2 561.77 | 2 544.37 | 2 547.28 | 379.32 |
Current trade debtors | 470.61 | 396.94 | 634.40 | 364.38 | 1 343.30 |
Current amounts owed by group member comp. | 12 094.22 | ||||
Prepayments and accrued income | 725.75 | 654.09 | 854.47 | 561.16 | 390.37 |
Current other receivables | 298.23 | 382.87 | 272.27 | ||
Current deferred tax assets | 660.00 | 660.00 | 660.00 | 878.00 | |
Short term receivables total | 2 154.58 | 2 093.90 | 2 148.86 | 1 803.53 | 14 100.17 |
Other current investments | 2 965.50 | 10 113.96 | |||
Cash and bank deposits | 98.71 | 93.47 | 446.48 | 1 603.54 | |
Cash and cash equivalents | 98.71 | 93.47 | 3 411.98 | 11 717.50 | |
Balance sheet total (assets) | 48 258.00 | 52 048.64 | 53 728.21 | 56 760.88 | 31 445.87 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Asset revaluation reserve | 1 139.58 | 1 139.58 | 1 139.58 | 1 139.58 | |
Shares repurchased | 2 200.00 | 11 000.00 | |||
Retained earnings | 17 360.77 | 17 873.43 | 16 428.58 | 18 721.63 | 13 822.98 |
Profit of the financial year | 512.66 | 755.15 | 2 293.05 | 6 101.34 | 4 307.79 |
Shareholders equity total | 19 513.01 | 20 268.17 | 22 561.22 | 26 462.56 | 29 630.76 |
Provisions | 0.00 | 336.00 | |||
Non-current loans from credit institutions | 20 904.35 | 26 473.66 | 25 710.41 | 24 676.52 | |
Non-current leasing loans | 105.59 | 469.19 | 1 173.33 | 998.87 | |
Non-current liabilities total | 21 009.94 | 26 942.85 | 26 883.74 | 25 675.40 | |
Current loans from credit institutions | 5 324.73 | 2 602.80 | 2 348.53 | 241.30 | |
Current trade creditors | 961.18 | 821.57 | 579.44 | 978.91 | 449.39 |
Current owed to group member | 2 641.34 | ||||
Other non-interest bearing current liabilities | 1 449.13 | 1 413.25 | 1 355.29 | 761.38 | 1 020.95 |
Accruals and deferred income | 8.76 | ||||
Current liabilities total | 7 735.04 | 4 837.62 | 4 283.25 | 4 622.92 | 1 479.11 |
Balance sheet total (liabilities) | 48 258.00 | 52 048.64 | 53 728.21 | 56 760.88 | 31 445.87 |
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.