Aizcream ApS — Credit Rating and Financial Key Figures
CVR number: 37468290
Jernbanegade 1 A, 3480 Fredensborg
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 521.18 | 3 276.22 | 3 135.03 | 4 582.90 | 5 252.41 |
| Employee benefit expenses | - 285.18 | -2 069.58 | -3 045.91 | -3 452.43 | -3 915.70 |
| Total depreciation | -79.25 | - 105.92 | -99.25 | -99.25 | -82.25 |
| EBIT | 156.75 | 1 100.72 | -10.13 | 1 031.22 | 1 254.46 |
| Other financial income | 0.02 | ||||
| Other financial expenses | -12.34 | -18.32 | -29.62 | -34.95 | -33.23 |
| Pre-tax profit | 144.40 | 1 082.40 | -39.75 | 996.29 | 1 221.22 |
| Income taxes | -31.96 | - 238.35 | 5.64 | - 223.11 | - 274.78 |
| Net earnings | 112.44 | 844.05 | -34.12 | 773.18 | 946.44 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 311.23 | 255.98 | 200.73 | 145.48 | 38.23 |
| Intangible assets total | 311.23 | 255.98 | 200.73 | 145.48 | 38.23 |
| Machinery and equipment | 18.67 | 168.00 | 124.00 | 80.00 | 40.00 |
| Tangible assets total | 18.67 | 168.00 | 124.00 | 80.00 | 40.00 |
| Investments total | 13.27 | 7.50 | 7.50 | 7.50 | 4.80 |
| Long term receivables total | |||||
| Finished products/goods | 40.00 | 60.00 | 60.00 | ||
| Inventories total | 40.00 | 60.00 | 60.00 | ||
| Current trade debtors | 1.15 | ||||
| Prepayments and accrued income | 39.43 | ||||
| Current other receivables | 19.00 | 72.39 | 56.96 | 22.98 | |
| Current deferred tax assets | 6.00 | ||||
| Short term receivables total | 19.00 | 117.82 | 58.10 | 22.98 | |
| Cash and bank deposits | 133.03 | 2 087.81 | 1 168.47 | 1 886.57 | 3 375.88 |
| Cash and cash equivalents | 133.03 | 2 087.81 | 1 168.47 | 1 886.57 | 3 375.88 |
| Balance sheet total (assets) | 495.20 | 2 519.29 | 1 658.52 | 2 237.65 | 3 541.88 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 114.40 | 239.80 | |||
| Other reserves | - 114.40 | - 117.80 | |||
| Retained earnings | 51.70 | 51.14 | 780.79 | 506.88 | 1 280.06 |
| Profit of the financial year | 112.44 | 844.05 | -34.12 | 773.18 | 946.44 |
| Shareholders equity total | 214.14 | 945.19 | 796.68 | 1 452.06 | 2 276.50 |
| Provisions | 18.55 | 25.38 | 19.74 | 19.90 | 21.49 |
| Non-current other liabilities | 84.38 | 46.88 | |||
| Non-current deferred tax liabilities | 9.38 | ||||
| Non-current liabilities total | 84.38 | 46.88 | 9.38 | ||
| Current loans from credit institutions | 37.50 | 37.50 | 37.50 | 9.38 | |
| Current trade creditors | 7.77 | 427.39 | 116.31 | 3.23 | 23.81 |
| Current owed to participating | 6.47 | 8.49 | 10.36 | 0.38 | |
| Short-term deferred tax liabilities | 25.10 | 231.53 | 194.88 | 250.39 | |
| Other non-interest bearing current liabilities | 107.75 | 798.95 | 670.42 | 547.84 | 969.32 |
| Current liabilities total | 178.13 | 1 501.85 | 832.73 | 765.69 | 1 243.90 |
| Balance sheet total (liabilities) | 495.20 | 2 519.29 | 1 658.52 | 2 237.65 | 3 541.88 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.