AGROVICE ApS
CVR number: 36454865
Tandrupvej 2, Hørslev 8462 Harlev J
enggaardenis@gmail.com
tel: 86163364
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 175.27 | 1 275.91 | 1 058.21 | 1 321.77 | 1 700.88 |
| Costs of manufacturing | -2.23 | -96.07 | -58.52 | - 127.63 | -16.53 |
| External services | -11.95 | -18.85 | -2.54 | -3.81 | - 228.63 |
| Rents | - 126.56 | - 140.02 | -96.00 | ||
| Gross profit | 880.48 | 875.64 | 897.90 | 1 131.87 | 1 290.93 |
| Costs of management | - 154.05 | - 145.34 | -99.25 | -58.47 | -68.79 |
| Wages and salaries | - 660.00 | - 660.00 | - 660.00 | - 480.00 | - 430.00 |
| Social security expenses | -10.04 | -2.46 | -3.20 | -11.94 | -14.12 |
| Other operating expenses | -77.21 | -67.20 | -54.25 | -66.10 | -73.69 |
| Total depreciation | -24.79 | -15.40 | -53.72 | -35.75 | -29.01 |
| EBIT | 108.44 | 130.57 | 126.73 | 538.08 | 744.11 |
| Other financial expenses | -0.02 | -0.39 | -0.53 | -0.48 | |
| Income from other inv. held as non-curr. assets | 136.41 | 179.33 | 250.97 | 176.36 | 135.08 |
| Pre-tax profit | 244.84 | 309.51 | 377.17 | 713.96 | 879.19 |
| Income taxes | -23.85 | -28.64 | -19.74 | - 126.34 | - 163.71 |
| Net earnings | 220.98 | 280.87 | 357.43 | 587.62 | 715.49 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 37.15 | 30.96 | 29.77 | 22.33 | 14.88 |
| Tangible assets total | 37.15 | 30.96 | 29.77 | 22.33 | 14.88 |
| Holdings in group member companies | 156.41 | 191.33 | 269.29 | 321.36 | 280.08 |
| Investments total | 156.41 | 191.33 | 269.29 | 321.36 | 280.08 |
| Long term receivables total | |||||
| Raw materials and consumables | 273.50 | 182.33 | 127.63 | ||
| Inventories total | 273.50 | 182.33 | 127.63 | ||
| Current trade debtors | 119.46 | 127.11 | 92.91 | 294.78 | 162.57 |
| Current amounts owed by group member comp. | 410.75 | 1 318.57 | 553.22 | 523.22 | 898.22 |
| Current other receivables | 28.00 | 62.43 | 1.75 | 191.88 | |
| Short term receivables total | 530.21 | 1 473.68 | 708.56 | 819.74 | 1 252.67 |
| Cash and bank deposits | 5.01 | 18.61 | 15.62 | 247.30 | 10.31 |
| Cash and cash equivalents | 5.01 | 18.61 | 15.62 | 247.30 | 10.31 |
| Balance sheet total (assets) | 1 002.28 | 1 896.91 | 1 150.87 | 1 410.74 | 1 557.94 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 756.32 | 900.00 | 700.00 | ||
| Retained earnings | 254.47 | - 280.87 | - 542.57 | - 654.95 | |
| Profit of the financial year | 220.98 | 280.87 | 357.43 | 587.62 | 715.49 |
| Shareholders equity total | 525.45 | 806.32 | 407.43 | 995.05 | 810.54 |
| Provisions | 56.31 | 46.93 | 22.51 | 4.91 | 3.28 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.03 | 838.91 | 676.04 | 63.91 | 401.76 |
| Current owed to participating | 369.25 | 64.44 | 0.74 | 70.57 | |
| Short-term deferred tax liabilities | 13.18 | 38.03 | 44.15 | 143.94 | 165.34 |
| Other non-interest bearing current liabilities | 23.05 | 102.29 | 202.92 | 106.46 | |
| Current liabilities total | 420.52 | 1 043.66 | 720.93 | 410.77 | 744.13 |
| Balance sheet total (liabilities) | 1 002.28 | 1 896.91 | 1 150.87 | 1 410.74 | 1 557.94 |
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.