S. N. AGRO ApS — Credit Rating and Financial Key Figures

CVR number: 30352874
St Nørlundvej 32, 7361 Ejstrupholm
tel: 75772844

Income statement (kDKK)

2020
2021
2022
2023
2024
Fiscal period length1212121212
Net sales
Gross profit8 550.879 380.4711 832.9113 493.8613 218.58
Employee benefit expenses-1 840.44-1 918.66-2 021.31-2 771.85-2 831.85
Other operating expenses-10.60- 256.92
Total depreciation-1 934.25-1 522.73-1 953.05-1 973.01-2 645.10
EBIT4 765.585 939.087 601.648 749.007 741.63
Other financial income464.86462.746 788.5617.890.98
Other financial expenses- 787.02-1 060.02-2 024.95-1 732.59-2 825.60
Income from other inv. held as non-curr. assets276.14-5.87456.00760.001 746.35
Net income from associates (fin.)2 550.10- 141.633 131.623 043.177 967.73
Pre-tax profit7 269.655 194.3015 952.8710 837.4814 631.09
Income taxes- 973.40-1 200.94-3 183.07-1 851.89-2 597.79
Net earnings6 296.253 993.3612 769.808 985.5812 033.30

Assets (kDKK)

2020
2021
2022
2023
2024
Intangible rights443.16317.9231.8439.92
Intangible assets total443.16317.9231.8439.92
Land and waters44 611.9344 611.9350 458.1371 590.7273 120.72
Buildings13 768.7514 820.2319 564.8721 127.1824 349.34
Machinery and equipment315.78870.83819.67
Advance payments and construction in progress17.09
Tangible assets total58 380.6859 432.1670 338.7893 588.7398 306.81
Holdings in group member companies3 017.552 875.933 716.115 832.592 627.43
Participating interests7 708.977 708.979 066.9010 285.5415 829.78
Investments total10 726.5210 584.8912 783.0116 118.1318 457.21
Non-current loans receivable1 243.511 373.001 859.042 669.365 216.96
Long term receivables total1 243.511 373.001 859.042 669.365 216.96
Semifinished products23.6025.3444.5076.5484.09
Raw materials and consumables838.951 237.471 519.431 348.001 784.78
Finished products/goods4 763.403 573.013 962.545 419.788 864.45
Inventories total5 625.954 835.825 526.476 844.3210 733.31
Current trade debtors398.06678.361 153.52739.261 007.60
Current amounts owed by group member comp.1 548.821 786.543 608.87
Current owed by particip. interest comp.2 180.001 896.003 988.045 628.005 147.93
Prepayments and accrued income79.0830.33
Current other receivables2 061.83819.5842.58
Short term receivables total4 205.974 391.2310 812.257 186.856 198.11
Other current investments49.4049.4088.05
Cash and bank deposits1 378.98
Cash and cash equivalents1 378.9849.4049.4088.05
Balance sheet total (assets)80 625.7882 314.01101 368.95126 488.63139 040.38

Equity and liabilities (kDKK)

2020
2021
2022
2023
2024
Share capital125.00125.00125.00125.00125.00
Asset revaluation reserve250.14199.92
Shares repurchased1 000.001 000.002 000.00
Other reserves2 917.552 775.933 616.115 732.592 577.43
Retained earnings20 510.5727 012.6830 422.7840 076.0950 216.84
Profit of the financial year6 296.253 993.3612 769.808 985.5812 033.30
Shareholders equity total31 099.5234 106.8846 933.6855 919.2666 952.56
Provisions1 590.001 851.003 385.004 289.006 180.00
Non-current loans from credit institutions36 000.2435 155.6236 226.0349 186.4252 032.50
Non-current accruals and deferred income366.30328.08289.85367.47314.77
Non-current other liabilities1 433.49382.50255.00127.50
Non-current liabilities total37 800.0335 866.1936 770.8849 681.3952 347.27
Current loans from credit institutions1 539.79863.004 603.917 190.053 399.68
Current trade creditors332.98759.30741.44343.041 338.51
Current owed to participating1 446.641 840.082 919.312 209.576 389.15
Current owed to group member3 339.712 774.071 528.192 681.761 289.47
Short-term deferred tax liabilities1 592.07947.89706.79
Other non-interest bearing current liabilities3 001.104 215.252 856.243 173.96384.24
Accruals and deferred income476.0238.2238.2252.7052.70
Current liabilities total10 136.2310 489.9314 279.3916 598.9713 560.55
Balance sheet total (liabilities)80 625.7882 314.01101 368.95126 488.63139 040.38
Try the full version of our system for free
Bankruptcy risk visualization example

... and more!

No registration needed.