Agro 2020 ApS
CVR number: 41520590
Engelstrupvej 23, 4571 Grevinge
kanalgaard@hotmail.com
tel: 20230847
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 481.77 | 254.93 | 435.64 |
| Employee benefit expenses | - 483.66 | - 191.19 | - 200.65 |
| Total depreciation | -26.27 | -31.57 | -18.18 |
| EBIT | 971.84 | 32.16 | 216.81 |
| Other financial income | 0.09 | ||
| Other financial expenses | -28.05 | -30.66 | -71.54 |
| Pre-tax profit | 943.79 | 1.50 | 145.36 |
| Income taxes | - 221.30 | -2.74 | -39.27 |
| Net earnings | 722.49 | -1.24 | 106.08 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Land and waters | 1 417.49 | 1 417.49 | 1 492.49 |
| Buildings | 105.10 | 54.52 | 36.35 |
| Machinery and equipment | 105.10 | ||
| Other tangible assets | - 105.10 | ||
| Tangible assets total | 1 522.59 | 1 472.02 | 1 528.84 |
| Other receivables | 15.00 | ||
| Investments total | 15.00 | ||
| Long term receivables total | |||
| Raw materials and consumables | 106.40 | ||
| Inventories total | 106.40 | ||
| Current trade debtors | 175.00 | 34.63 | 116.16 |
| Current deferred tax assets | 1.65 | 4.11 | 70.84 |
| Short term receivables total | 176.65 | 38.74 | 186.99 |
| Cash and bank deposits | 44.93 | 94.08 | 43.80 |
| Cash and cash equivalents | 44.93 | 94.08 | 43.80 |
| Balance sheet total (assets) | 1 759.17 | 1 604.83 | 1 866.04 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 50.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 10.00 | 732.49 | 731.25 | |
| Profit of the financial year | 722.49 | -1.24 | 106.08 | |
| Shareholders equity total | 50.00 | 772.49 | 771.25 | 877.33 |
| Non-current loans from credit institutions | 470.51 | 427.98 | 530.08 | |
| Non-current liabilities total | 470.51 | 427.98 | 530.08 | |
| Current loans from credit institutions | 82.69 | 43.46 | 192.76 | |
| Current trade creditors | 39.63 | 48.02 | 118.40 | |
| Short-term deferred tax liabilities | 222.94 | 4.41 | ||
| Other non-interest bearing current liabilities | 156.90 | 309.72 | 147.46 | |
| Accruals and deferred income | 14.00 | |||
| Current liabilities total | 516.17 | 405.61 | 458.62 | |
| Balance sheet total (liabilities) | 50.00 | 1 759.17 | 1 604.83 | 1 866.04 |
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.