Agesen Optik ApS — Credit Rating and Financial Key Figures
CVR number: 39614863
Østergade 33, 9690 Fjerritslev
trineagesen@gmail.com
tel: 40109299
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 297.43 | 364.78 | 581.98 | 561.28 | 411.37 |
| Employee benefit expenses | -20.13 | -7.56 | -7.96 | ||
| Total depreciation | -37.66 | -57.02 | -39.11 | -75.70 | - 131.32 |
| EBIT | 239.64 | 307.76 | 542.87 | 478.02 | 272.09 |
| Other financial income | 0.08 | 17.40 | 39.40 | 32.30 | |
| Other financial expenses | -13.85 | -6.77 | -2.88 | -4.23 | |
| Pre-tax profit | 225.79 | 301.07 | 557.39 | 513.19 | 304.38 |
| Income taxes | -49.74 | -65.67 | - 123.01 | - 113.86 | -67.42 |
| Net earnings | 176.05 | 235.40 | 434.38 | 399.33 | 236.97 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 17.50 | 12.50 | 7.50 | 2.50 | |
| Intangible assets total | 17.50 | 12.50 | 7.50 | 2.50 | |
| Machinery and equipment | 151.89 | 123.10 | 96.61 | 74.74 | 288.82 |
| Tangible assets total | 151.89 | 123.10 | 96.61 | 74.74 | 288.82 |
| Investments total | |||||
| Non-current loans receivable | 26.50 | 26.50 | 26.50 | 51.50 | 51.50 |
| Long term receivables total | 26.50 | 26.50 | 26.50 | 51.50 | 51.50 |
| Finished products/goods | 187.94 | 223.28 | 228.76 | 226.85 | 245.29 |
| Inventories total | 187.94 | 223.28 | 228.76 | 226.85 | 245.29 |
| Current trade debtors | 21.12 | 18.34 | 20.12 | 7.14 | |
| Current amounts owed by group member comp. | 63.39 | 317.12 | 831.51 | 97.67 | |
| Current other receivables | 8.00 | 5.08 | 5.08 | 5.00 | 5.00 |
| Short term receivables total | 8.00 | 89.59 | 340.55 | 856.63 | 109.81 |
| Cash and bank deposits | 146.80 | 192.36 | 418.97 | 262.00 | 267.09 |
| Cash and cash equivalents | 146.80 | 192.36 | 418.97 | 262.00 | 267.09 |
| Balance sheet total (assets) | 538.63 | 667.33 | 1 118.89 | 1 474.22 | 962.52 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 700.00 | ||||
| Retained earnings | -31.54 | 144.51 | 379.91 | 114.29 | 513.62 |
| Profit of the financial year | 176.05 | 235.40 | 434.38 | 399.33 | 236.97 |
| Shareholders equity total | 194.51 | 429.91 | 864.29 | 1 263.62 | 800.59 |
| Provisions | 9.00 | 11.00 | 9.00 | 7.00 | 10.00 |
| Non-current liabilities total | |||||
| Advances received | 2.10 | 15.32 | |||
| Current trade creditors | 39.83 | 37.12 | 40.76 | 39.47 | 37.46 |
| Current owed to group member | 181.87 | ||||
| Short-term deferred tax liabilities | 49.24 | 63.67 | 125.01 | 115.86 | 64.42 |
| Other non-interest bearing current liabilities | 62.09 | 110.31 | 79.84 | 48.27 | 50.05 |
| Current liabilities total | 335.12 | 226.41 | 245.60 | 203.60 | 151.93 |
| Balance sheet total (liabilities) | 538.63 | 667.33 | 1 118.89 | 1 474.22 | 962.52 |
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.