MICAGRO ApS
CVR number: 36507616
Skovkærvej 10, V. Smidstrup 7321 Gadbjerg
tel: 40584566
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 589.69 | 4 645.52 | 796.18 | 752.67 | 415.23 |
| Employee benefit expenses | - 120.17 | - 129.96 | - 190.59 | - 183.54 | - 202.98 |
| Total depreciation | -97.62 | - 151.55 | - 180.63 | - 175.35 | - 214.37 |
| EBIT | 371.90 | 4 364.01 | 424.97 | 393.78 | -2.12 |
| Other financial income | 0.09 | 0.02 | 0.01 | ||
| Other financial expenses | -2.88 | - 261.71 | - 397.02 | - 366.07 | 919.54 |
| Pre-tax profit | 369.11 | 4 102.32 | 27.95 | 27.71 | 917.43 |
| Income taxes | -80.66 | - 902.00 | -9.00 | -6.00 | - 212.40 |
| Net earnings | 288.45 | 3 200.32 | 18.95 | 21.71 | 705.04 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 748.48 | 16 777.35 | 16 849.65 | 16 824.65 | 16 774.65 |
| Buildings | 245.72 | 395.41 | 630.71 | 695.44 | 919.08 |
| Tangible assets total | 994.20 | 17 172.76 | 17 480.36 | 17 520.09 | 17 693.73 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 200.00 | 905.00 | |||
| Inventories total | 200.00 | 905.00 | |||
| Current trade debtors | 450.50 | 450.50 | 48.78 | 29.70 | |
| Prepayments and accrued income | 147.50 | ||||
| Current other receivables | 119.72 | 195.63 | 215.64 | 165.57 | |
| Current deferred tax assets | 13.00 | ||||
| Short term receivables total | 570.22 | 646.13 | 277.43 | 342.77 | |
| Cash and bank deposits | 455.57 | ||||
| Cash and cash equivalents | 455.57 | ||||
| Balance sheet total (assets) | 1 449.77 | 17 742.98 | 18 326.49 | 18 702.51 | 18 036.50 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 401.66 | 690.11 | 3 890.43 | 3 909.37 | 3 931.08 |
| Profit of the financial year | 288.45 | 3 200.32 | 18.95 | 21.71 | 705.04 |
| Shareholders equity total | 740.11 | 3 940.43 | 3 959.37 | 3 981.08 | 4 686.11 |
| Provisions | 38.00 | 940.00 | 949.00 | 955.00 | 1 090.00 |
| Non-current loans from credit institutions | 476.39 | 429.25 | 11 271.67 | 10 923.44 | 9 161.08 |
| Non-current liabilities total | 476.39 | 429.25 | 11 271.67 | 10 923.44 | 9 161.08 |
| Current loans from credit institutions | 12 120.26 | 1 398.81 | 2 041.86 | 2 372.72 | |
| Advances received | 3.50 | 3.50 | 3.50 | 17.00 | |
| Current trade creditors | 84.73 | 119.18 | 313.21 | 461.24 | 342.34 |
| Current owed to participating | 15.65 | 13.35 | 411.79 | 331.79 | 316.81 |
| Short-term deferred tax liabilities | 92.66 | 97.02 | 44.40 | ||
| Other non-interest bearing current liabilities | 2.23 | 80.00 | 19.13 | 4.61 | 6.03 |
| Current liabilities total | 195.27 | 12 433.30 | 2 146.44 | 2 843.00 | 3 099.31 |
| Balance sheet total (liabilities) | 1 449.77 | 17 742.98 | 18 326.49 | 18 702.51 | 18 036.50 |
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.