AGERLED HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 25690974
Skovlytoften 10, Øverød 2840 Holte
jack@agerled.com
tel: 22216612
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | - 400.50 | -1 222.33 | 8 275.40 | -1 285.50 | - 130.07 |
Employee benefit expenses | -1 232.76 | - 785.10 | - 458.31 | - 407.72 | -41.03 |
Total depreciation | -0.59 | ||||
EBIT | -1 633.26 | -2 007.42 | 7 817.09 | -1 693.21 | - 171.70 |
Other financial income | 253.77 | 548.92 | 559.32 | 288.41 | 446.59 |
Other financial expenses | -2 387.31 | -3 365.88 | -2 725.25 | -1 027.89 | -1 340.36 |
Reduction non-current investment assets | -1 686.78 | ||||
Income from other inv. held as non-curr. assets | -21.66 | -9.70 | 74.01 | ||
Net income from associates (fin.) | -8 201.31 | -3 004.14 | - 112.40 | - 510.55 | 367.23 |
Pre-tax profit | -13 676.53 | -7 838.22 | 5 538.76 | -2 943.25 | - 624.23 |
Income taxes | - 900.07 | ||||
Net earnings | -14 576.60 | -7 838.22 | 5 538.76 | -2 943.25 | - 624.23 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 8 198.90 | 10 928.97 | 11 425.80 | 11 727.64 | 12 389.89 |
Machinery and equipment | 34.79 | ||||
Tangible assets total | 8 198.90 | 10 928.97 | 11 425.80 | 11 727.64 | 12 424.68 |
Holdings in group member companies | 2 166.24 | 1 965.64 | 1 091.47 | 579.06 | 969.32 |
Participating interests | 234.43 | 192.95 | 160.28 | 159.52 | 159.87 |
Other receivables | 35.08 | 39.08 | |||
Investments total | 2 435.74 | 2 197.68 | 1 251.76 | 738.57 | 1 129.19 |
Non-current loans receivable | 40.00 | 40.00 | 40.00 | 40.00 | 114.01 |
Non-current other receivables | 879.68 | ||||
Long term receivables total | 919.68 | 40.00 | 40.00 | 40.00 | 114.01 |
Finished products/goods | 27 657.98 | 27 991.33 | 17 070.44 | 16 099.44 | 16 099.44 |
Inventories total | 27 657.98 | 27 991.33 | 17 070.44 | 16 099.44 | 16 099.44 |
Current amounts owed by group member comp. | 5 186.78 | 4 074.88 | 4 799.06 | 5 016.05 | 4 932.66 |
Prepayments and accrued income | 22.79 | 10.89 | 1.07 | 1.07 | |
Current other receivables | 3 164.64 | 4 107.24 | 2 329.05 | 2 129.72 | 2 328.83 |
Short term receivables total | 8 374.21 | 8 193.01 | 7 128.11 | 7 146.85 | 7 262.56 |
Cash and bank deposits | 4 515.15 | 474.51 | 16.05 | 1.14 | 21.42 |
Cash and cash equivalents | 4 515.15 | 474.51 | 16.05 | 1.14 | 21.42 |
Balance sheet total (assets) | 52 101.66 | 49 825.49 | 36 932.15 | 35 753.64 | 37 051.31 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Other reserves | 2 254.68 | 1 940.14 | 1 065.97 | 553.56 | 920.44 |
Retained earnings | 28 030.77 | 13 768.71 | 6 804.66 | 12 855.83 | 9 545.71 |
Profit of the financial year | -14 576.60 | -7 838.22 | 5 538.76 | -2 943.25 | - 624.23 |
Shareholders equity total | 15 833.86 | 7 995.64 | 13 534.39 | 10 591.14 | 9 966.92 |
Provisions | 2 762.07 | 2 800.28 | 2 797.64 | 2 821.02 | |
Non-current loans from credit institutions | 3 037.53 | 3 037.53 | 3 122.19 | 3 122.19 | |
Non-current owed to group member | 3 124.82 | 3 062.96 | 3 755.47 | 7 296.39 | |
Non-current other liabilities | 87.73 | 87.73 | |||
Non-current deferred tax liabilities | 87.73 | 87.73 | |||
Non-current liabilities total | 6 250.08 | 6 188.22 | 6 965.40 | 10 506.32 | |
Current loans from credit institutions | 1.18 | 1.14 | |||
Current trade creditors | 14 306.96 | 11 753.63 | 10 930.71 | 11 993.93 | 10 516.06 |
Current owed to participating | 338.47 | ||||
Current owed to group member | 313.81 | 355.57 | 342.80 | 350.15 | 545.15 |
Short-term deferred tax liabilities | 1 205.08 | 1 691.70 | 1 541.70 | 1 387.06 | 1 372.06 |
Other non-interest bearing current liabilities | 20 103.48 | 19 016.81 | 1 592.88 | 1 667.18 | 1 323.78 |
Current liabilities total | 36 267.80 | 32 817.71 | 14 409.26 | 15 399.45 | 13 757.05 |
Balance sheet total (liabilities) | 52 101.66 | 49 825.49 | 36 932.15 | 35 753.64 | 37 051.31 |
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.