AG Precision ApS
CVR number: 38463586
Hestehøjvej 9, Bjerregrav 9632 Møldrup
info@ag-precision.com
tel: 88444242
www.ag-precision.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 401.79 | 2 313.19 | 2 419.89 | 2 973.46 | 3 353.54 |
| Employee benefit expenses | -1 138.39 | -1 593.34 | -1 796.40 | -2 087.39 | -2 964.30 |
| Total depreciation | -61.83 | -48.67 | -48.90 | -29.29 | -30.63 |
| EBIT | 201.57 | 671.18 | 574.60 | 856.77 | 358.61 |
| Other financial income | 13.09 | 8.25 | 9.75 | 5.25 | 14.46 |
| Other financial expenses | -77.17 | - 146.15 | - 192.59 | - 376.56 | - 347.41 |
| Pre-tax profit | 137.50 | 533.28 | 391.76 | 485.47 | 25.66 |
| Income taxes | -33.62 | - 119.90 | -90.39 | - 117.05 | -5.16 |
| Net earnings | 103.87 | 413.38 | 301.37 | 368.42 | 20.50 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 560.69 | 541.41 | 522.12 | 502.84 | |
| Machinery and equipment | 27.46 | 21.55 | 15.64 | 114.59 | |
| Tangible assets total | 588.15 | 562.96 | 537.76 | 617.43 | |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1 185.50 | 1 577.50 | 1 639.61 | 2 268.18 | 3 855.79 |
| Inventories total | 1 185.50 | 1 577.50 | 1 639.61 | 2 268.18 | 3 855.79 |
| Current trade debtors | 1 280.84 | 2 250.38 | 2 444.78 | 2 832.88 | 2 411.22 |
| Current amounts owed by group member comp. | 222.99 | 435.69 | 261.84 | 72.56 | |
| Prepayments and accrued income | 122.50 | 84.50 | 421.46 | 413.70 | 542.50 |
| Current other receivables | 162.00 | 155.00 | 255.00 | 625.00 | 1 085.00 |
| Short term receivables total | 1 788.33 | 2 925.57 | 3 383.08 | 3 944.14 | 4 038.72 |
| Cash and bank deposits | 28.88 | ||||
| Cash and cash equivalents | 28.88 | ||||
| Balance sheet total (assets) | 2 973.83 | 5 091.22 | 5 585.64 | 6 750.09 | 8 540.82 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 50.00 | 205.00 | 150.00 | 150.00 | |
| Retained earnings | 509.17 | 408.04 | 671.43 | 822.80 | 1 191.22 |
| Profit of the financial year | 103.87 | 413.38 | 301.37 | 368.42 | 20.50 |
| Shareholders equity total | 713.04 | 1 076.43 | 1 172.80 | 1 391.22 | 1 261.72 |
| Provisions | 23.00 | 8.00 | 9.00 | 6.00 | 2.00 |
| Non-current loans from credit institutions | 601.98 | 516.86 | 422.77 | 353.48 | |
| Non-current other liabilities | 50.05 | 206.48 | 213.28 | ||
| Non-current deferred tax liabilities | 65.15 | 30.29 | |||
| Non-current liabilities total | 50.05 | 808.46 | 730.13 | 487.91 | 383.77 |
| Current loans from credit institutions | 1 582.76 | 1 610.77 | 2 493.45 | 2 877.76 | 3 127.64 |
| Advances received | 100.00 | 340.00 | 420.00 | 408.00 | 775.09 |
| Current trade creditors | 62.23 | 43.37 | 123.76 | 89.33 | 1 093.99 |
| Current owed to group member | 14.84 | ||||
| Short-term deferred tax liabilities | 8.62 | 134.90 | 89.39 | 120.05 | 9.16 |
| Other non-interest bearing current liabilities | 434.12 | 1 069.30 | 547.11 | 1 369.82 | 1 872.60 |
| Current liabilities total | 2 187.73 | 3 198.33 | 3 673.70 | 4 864.95 | 6 893.33 |
| Balance sheet total (liabilities) | 2 973.83 | 5 091.22 | 5 585.64 | 6 750.09 | 8 540.82 |
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.