ICE ApS. ODENSE — Credit Rating and Financial Key Figures
CVR number: 17943936
Alléskovvej 46 A, 5600 Faaborg
mail@vaffelbageren.dk
tel: 33140698
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -23.86 | 191.15 | -75.25 | -34.44 | -70.73 |
| Other operating expenses | - 180.90 | ||||
| Total depreciation | - 412.92 | ||||
| EBIT | -23.86 | - 221.77 | - 256.15 | -34.44 | -70.73 |
| Other financial income | 7.52 | 17.19 | 16.48 | 32.69 | 39.83 |
| Other financial expenses | -0.07 | - 377.77 | - 194.01 | - 480.51 | - 573.58 |
| Net income from associates (fin.) | 1 419.98 | - 212.05 | -7.50 | 979.05 | 1 028.69 |
| Pre-tax profit | 1 403.58 | - 794.40 | - 441.18 | 496.79 | 424.21 |
| Income taxes | - 298.07 | 186.64 | 175.68 | 26.92 | 28.79 |
| Net earnings | 1 105.50 | - 607.76 | - 265.50 | 523.72 | 453.00 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 19 652.97 | ||||
| Tangible assets total | 19 652.97 | ||||
| Holdings in group member companies | 40.00 | 6 347.24 | 6 347.24 | 6 347.24 | |
| Participating interests | 3 372.75 | 308.13 | 333.95 | 2 233.01 | 2 211.70 |
| Investments total | 3 372.75 | 348.13 | 6 681.19 | 8 580.24 | 8 558.93 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 180.90 | 55.32 | 250.35 | 25.26 | |
| Current owed by particip. interest comp. | 347.67 | 199.53 | 511.33 | 587.41 | 553.42 |
| Current other receivables | 48.51 | 0.12 | |||
| Current deferred tax assets | 115.86 | 96.05 | 385.38 | 598.06 | 315.11 |
| Short term receivables total | 512.04 | 476.48 | 952.04 | 1 435.82 | 893.91 |
| Cash and bank deposits | 16.61 | 0.99 | 9.43 | 0.60 | |
| Cash and cash equivalents | 16.61 | 0.99 | 9.43 | 0.60 | |
| Balance sheet total (assets) | 3 901.39 | 20 477.58 | 7 634.22 | 10 025.49 | 9 453.45 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Other reserves | 58.13 | 50.62 | 249.67 | 241.69 | |
| Retained earnings | 2 312.20 | 3 246.58 | 2 297.32 | 1 714.96 | 2 124.66 |
| Profit of the financial year | 1 105.50 | - 607.76 | - 265.50 | 523.72 | 453.00 |
| Shareholders equity total | 3 728.31 | 3 009.95 | 2 396.84 | 2 806.15 | 3 141.35 |
| Provisions | 153.59 | ||||
| Non-current loans from credit institutions | 12 481.38 | ||||
| Non-current liabilities total | 12 481.38 | ||||
| Current loans from credit institutions | 3 383.86 | ||||
| Current trade creditors | 19.50 | 21.25 | 25.00 | ||
| Current owed to participating | 2 292.52 | 1 535.83 | 108.41 | ||
| Current owed to group member | 1 199.54 | 2 925.36 | 5 373.42 | 5 948.33 | |
| Short-term deferred tax liabilities | 287.77 | 230.36 | |||
| Other non-interest bearing current liabilities | 19.50 | 402.85 | 1.06 | ||
| Current liabilities total | 19.50 | 4 986.25 | 5 237.38 | 7 219.33 | 6 312.10 |
| Balance sheet total (liabilities) | 3 901.39 | 20 477.58 | 7 634.22 | 10 025.49 | 9 453.45 |
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.