Avlscenter Møllevang A/S — Credit Rating and Financial Key Figures
CVR number: 38766058
Møllevej 3, Gørklint 6670 Holsted
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 64 420.39 | 7 499.42 | 32 426.67 | 29 295.38 | 30 310.51 |
| Employee benefit expenses | -13 898.57 | -13 031.48 | -13 093.49 | -16 101.70 | -17 525.34 |
| Other operating expenses | - 989.54 | ||||
| Total depreciation | -6 661.89 | -6 704.16 | -5 883.41 | -6 516.11 | -6 507.93 |
| Reduction in value of non-current assets | -3 363.98 | 4 348.73 | 3 220.74 | -2 315.75 | |
| EBIT | 43 859.94 | -12 236.22 | 13 449.76 | 6 677.56 | 5 287.70 |
| Other financial income | 3 328.19 | 3 394.77 | 9 360.92 | 3 255.27 | 3 425.75 |
| Other financial expenses | -3 663.52 | -3 298.59 | -2 889.29 | -5 059.02 | -6 479.81 |
| Net income from associates (fin.) | - 999.85 | 12 013.05 | 4 446.63 | ||
| Pre-tax profit | 42 524.76 | - 126.98 | 24 368.02 | 4 873.81 | 2 233.64 |
| Income taxes | -8 599.63 | 2 862.40 | -4 344.30 | - 635.91 | - 920.12 |
| Net earnings | 33 925.13 | 2 735.42 | 20 023.72 | 4 237.90 | 1 313.53 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 448.86 | 460.34 | 294.02 | ||
| Goodwill | 3 000.00 | 2 500.00 | 2 000.00 | 1 500.00 | 1 000.00 |
| Intangible assets total | 3 448.86 | 2 960.34 | 2 294.02 | 1 500.00 | 1 000.00 |
| Land and waters | 110 833.97 | 117 516.75 | 115 260.32 | 113 247.87 | 112 049.91 |
| Machinery and equipment | 17 031.57 | 14 371.98 | 12 559.11 | 9 753.79 | 9 192.06 |
| Other tangible assets | 9 119.20 | 5 671.30 | 20 048.80 | 15 907.65 | 13 842.50 |
| Tangible assets total | 136 984.74 | 137 560.03 | 147 868.23 | 138 909.31 | 135 084.48 |
| Holdings in group member companies | 85 622.14 | 97 635.19 | 4 504.11 | ||
| Investments total | 85 622.14 | 97 635.19 | 4 504.11 | ||
| Non-current loans receivable | 2 283.47 | 2 499.06 | 2 709.34 | 3 597.98 | 3 472.78 |
| Long term receivables total | 2 283.47 | 2 499.06 | 2 709.34 | 3 597.98 | 3 472.78 |
| Raw materials and consumables | 8 421.07 | 8 125.88 | |||
| Other stocks | 3 920.62 | 3 703.09 | 6 962.78 | 10 807.85 | 5 487.06 |
| Finished products/goods | 10 278.57 | 7 801.64 | 15 977.51 | ||
| Inventories total | 12 341.69 | 11 828.97 | 17 241.34 | 18 609.49 | 21 464.57 |
| Current trade debtors | 6 888.02 | 2 949.68 | 2 446.08 | 4 648.43 | 9 979.11 |
| Current amounts owed by group member comp. | 59 160.83 | 46 990.44 | 30 625.86 | 44 859.10 | 49 098.67 |
| Prepayments and accrued income | 30.09 | 289.62 | 415.38 | 334.16 | |
| Current other receivables | 194.36 | 2 733.88 | 2 839.45 | 920.80 | 5 005.79 |
| Current deferred tax assets | 2 131.03 | ||||
| Short term receivables total | 66 273.30 | 55 094.66 | 36 326.78 | 50 428.32 | 64 417.74 |
| Cash and bank deposits | 15 774.45 | 19 698.39 | 3 202.24 | 1 225.21 | 76.13 |
| Cash and cash equivalents | 15 774.45 | 19 698.39 | 3 202.24 | 1 225.21 | 76.13 |
| Balance sheet total (assets) | 322 728.64 | 327 276.64 | 214 146.06 | 214 270.31 | 225 515.70 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 980.39 | 980.39 | 980.39 | 980.39 | 980.39 |
| Shares repurchased | 150 000.00 | ||||
| Other reserves | 6 343.85 | 18 356.90 | - 145 545.89 | ||
| Other restricted equity | -1 211.18 | 1 314.89 | |||
| Retained earnings | 158 657.54 | 181 565.75 | 55 503.01 | 79 980.85 | 84 218.75 |
| Profit of the financial year | 33 925.13 | 2 735.42 | 20 023.72 | 4 237.90 | 1 313.53 |
| Shareholders equity total | 198 695.73 | 204 953.35 | 80 961.24 | 85 199.14 | 86 512.67 |
| Provisions | 5 285.00 | 5 393.40 | 7 889.00 | 6 787.00 | 6 140.00 |
| Non-current loans from credit institutions | 88 349.36 | 83 957.09 | 111 144.31 | 108 472.42 | 114 319.53 |
| Non-current other liabilities | 17 973.45 | 14 735.00 | |||
| Non-current liabilities total | 106 322.80 | 98 692.08 | 111 144.31 | 108 472.42 | 114 319.53 |
| Current loans from credit institutions | 4 338.74 | 4 282.18 | 3 025.32 | 3 702.24 | 5 852.64 |
| Current trade creditors | 4 212.80 | 10 883.36 | 2 616.03 | 3 674.09 | 5 471.08 |
| Current owed to participating | 945.66 | 1 380.97 | 2 180.77 | 3 700.30 | 5 141.11 |
| Current owed to group member | 1 296.86 | 884.97 | 2 447.65 | ||
| Short-term deferred tax liabilities | 3 589.17 | 1 993.60 | 1 567.12 | ||
| Other non-interest bearing current liabilities | 1 631.06 | 806.32 | 292.57 | 741.53 | 511.55 |
| Current liabilities total | 12 425.11 | 18 237.80 | 14 151.51 | 13 811.75 | 18 543.49 |
| Balance sheet total (liabilities) | 322 728.64 | 327 276.64 | 214 146.06 | 214 270.31 | 225 515.70 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.