3C GROUPS A/S — Credit Rating and Financial Key Figures
CVR number: 30696808
Østre Stationsvej 1-5, 5000 Odense C
Income statement (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 2 804.47 | 3 122.45 | 3 107.97 | 2 907.39 | 2 815.11 |
| Other operating income | 148.71 | 317.46 | 92.86 | 19.89 | 19.75 |
| Purchases during the financial year | -1 845.26 | -1 608.53 | -1 579.03 | ||
| Costs of manufacturing | -1 376.19 | -1 839.25 | |||
| External services | - 372.13 | - 280.18 | - 240.85 | - 254.95 | - 230.88 |
| Gross profit | 1 479.38 | 1 321.27 | 1 286.74 | 1 335.92 | 1 303.63 |
| Employee benefit expenses | - 563.54 | - 499.65 | - 602.35 | - 601.62 | - 585.60 |
| Other operating expenses | 42.67 | 43.08 | 4.72 | -46.47 | 72.96 |
| Total depreciation | - 135.29 | - 141.88 | - 140.73 | - 164.13 | - 161.17 |
| EBIT | 548.70 | 722.03 | 376.35 | 251.60 | 351.15 |
| Other financial income | 65.36 | 146.69 | 45.20 | 51.78 | 73.53 |
| Other financial expenses | - 207.11 | - 192.02 | - 161.98 | - 401.54 | - 286.97 |
| Net income from associates (fin.) | 4.91 | 28.84 | -13.21 | 2.76 | -4.27 |
| Pre-tax profit | 411.86 | 722.20 | 246.36 | -95.40 | 133.44 |
| Income taxes | -83.82 | -85.03 | -72.98 | -18.11 | -30.87 |
| Profit/loss from discontinued operations | -21.62 | -15.84 | |||
| Net earnings | 306.42 | 621.33 | 173.38 | - 113.51 | 102.57 |
Assets (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 566.95 | 537.14 | 535.49 | 511.70 | 500.13 |
| Goodwill | 328.88 | 323.97 | 320.93 | 319.50 | 317.69 |
| Intangible assets total | 895.83 | 861.12 | 856.42 | 831.19 | 817.82 |
| Buildings | 650.38 | 1 012.44 | 1 164.98 | 1 154.44 | 1 351.35 |
| Machinery and equipment | 211.44 | 0.45 | 1.20 | 0.81 | 0.54 |
| Advance payments and construction in progress | 44.37 | 60.05 | 97.42 | 151.19 | 52.67 |
| Other tangible assets | 180.74 | 431.33 | 408.22 | 416.67 | 435.69 |
| Tangible assets total | 1 086.93 | 1 504.27 | 1 671.81 | 1 723.11 | 1 840.25 |
| Participating interests | 114.81 | 151.83 | 108.91 | 110.31 | 91.31 |
| Other non-current investments | 135.31 | 220.96 | 220.96 | 118.47 | 118.18 |
| Real estate investments | 1 745.39 | 1 819.54 | 1 777.73 | 1 678.25 | 1 683.43 |
| Investments total | 1 995.50 | 2 192.33 | 2 107.59 | 1 907.03 | 1 892.92 |
| Non-current other receivables | 171.92 | 148.42 | 93.61 | 80.96 | 81.76 |
| Deferred tax assets | 96.72 | 35.37 | 40.30 | 75.12 | 127.73 |
| Long term receivables total | 268.64 | 183.79 | 133.91 | 156.07 | 209.49 |
| Inventories total | 294.56 | 374.14 | 425.34 | 407.91 | 393.32 |
| Current trade debtors | 379.92 | 417.52 | 435.25 | 440.64 | 413.14 |
| Current amounts owed by group member comp. | 262.36 | ||||
| Current owed by particip. interest comp. | 436.28 | 527.68 | 686.71 | 824.31 | |
| Prepayments and accrued income | 29.85 | 35.67 | 28.20 | 29.96 | 34.90 |
| Current other receivables | 2 862.11 | 1 848.60 | 1 655.79 | 1 662.22 | 1 523.94 |
| Current deferred tax assets | 78.40 | 26.90 | 47.90 | 21.04 | 20.80 |
| Fair value of financial assets | 0.07 | 0.07 | 0.07 | 0.07 | |
| Short term receivables total | 3 612.65 | 2 765.05 | 2 694.89 | 2 840.65 | 2 817.16 |
| Current other shares and ownership | 135.38 | ||||
| Cash and bank deposits | -15.49 | 136.63 | 143.69 | 128.62 | 205.04 |
| Cash and cash equivalents | 119.88 | 136.63 | 143.69 | 128.62 | 205.04 |
| Non-current assets for sale | 40.59 | 26.87 | |||
| Balance sheet total (assets) | 8 314.59 | 8 044.20 | 8 033.65 | 7 994.58 | 8 176.00 |
Equity and liabilities (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 |
| Other reserves | -25.13 | 232.66 | 264.64 | 236.97 | 270.38 |
| Retained earnings | 1 438.32 | 1 620.12 | 2 211.61 | 2 371.28 | 2 231.09 |
| Profit of the financial year | 306.42 | 621.33 | 173.38 | - 113.51 | 102.57 |
| Minority interest (BS) | 436.58 | 410.53 | 425.50 | 420.14 | 444.47 |
| Shareholders equity total | 2 156.69 | 2 885.14 | 3 075.64 | 2 915.39 | 3 049.01 |
| Non-current loans from credit institutions | 2 475.45 | ||||
| Non-current leasing loans | 153.23 | 143.14 | 117.03 | 102.19 | 100.73 |
| Non-current pension loans | 17.06 | 16.20 | 16.32 | 17.65 | 17.87 |
| Non-current accruals and deferred income | 12.78 | 10.28 | 7.79 | 5.22 | 2.72 |
| Provisions | 0.62 | 0.60 | 0.38 | 0.38 | 2.65 |
| Non-current other liabilities | 125.19 | 1 992.11 | 2 882.24 | 1 848.55 | 2 826.04 |
| Non-current deferred tax liabilities | 16.50 | 65.44 | 92.71 | 68.08 | 103.11 |
| Non-current liabilities total | 2 800.82 | 2 227.77 | 3 116.47 | 2 042.07 | 3 053.11 |
| Current loans from credit institutions | 2 609.35 | 143.58 | 197.81 | 1 089.61 | 97.88 |
| Current leasing loans | 30.40 | 37.34 | 37.54 | 38.61 | 42.17 |
| Advances received | 37.04 | 26.25 | 22.16 | 28.27 | 27.63 |
| Current trade creditors | 256.73 | 324.86 | 269.51 | 229.63 | 279.86 |
| Short-term deferred tax liabilities | 34.99 | 45.16 | 46.85 | 31.47 | 38.20 |
| Other non-interest bearing current liabilities | 298.70 | 2 303.47 | 1 248.45 | 1 597.88 | 1 569.38 |
| Accruals and deferred income | 8.69 | 23.78 | 19.23 | 21.65 | 18.76 |
| Liabilities of non-current assets for sale | 40.59 | 26.87 | |||
| Current liabilities total | 3 316.48 | 2 931.29 | 1 841.54 | 3 037.13 | 2 073.88 |
| Balance sheet total (liabilities) | 8 274.00 | 8 044.20 | 8 033.65 | 7 994.58 | 8 176.00 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.