ICEMAKERS ApS — Credit Rating and Financial Key Figures
CVR number: 35401628
Alsikevej 31, 8920 Randers NV
salg@icemakers.dk
tel: 40380054
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 18.86 | -31.40 | -27.85 | -53.77 | 6.83 |
| EBIT | 18.86 | -31.40 | -27.85 | -53.77 | 6.83 |
| Other financial income | 0.36 | 1.23 | 0.22 | ||
| Other financial expenses | -0.21 | -1.60 | -0.18 | -4.61 | -6.18 |
| Pre-tax profit | 18.65 | -33.00 | -27.67 | -57.15 | 0.87 |
| Income taxes | -4.22 | 4.62 | 4.66 | ||
| Net earnings | 14.43 | -28.38 | -23.01 | -57.15 | 0.87 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 209.90 | 260.53 | 247.77 | 263.25 | 351.70 |
| Inventories total | 209.90 | 260.53 | 247.77 | 263.25 | 351.70 |
| Current trade debtors | 112.31 | 53.80 | 98.25 | 78.28 | 90.70 |
| Current other receivables | 2.00 | 2.00 | 32.76 | 3.99 | 2.00 |
| Current deferred tax assets | 4.62 | 4.66 | |||
| Short term receivables total | 114.31 | 60.42 | 135.67 | 82.27 | 92.70 |
| Cash and bank deposits | 57.44 | 37.27 | 19.23 | 59.77 | 50.98 |
| Cash and cash equivalents | 57.44 | 37.27 | 19.23 | 59.77 | 50.98 |
| Balance sheet total (assets) | 381.65 | 358.22 | 402.68 | 405.29 | 495.37 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 223.40 | 237.83 | 209.45 | 186.43 | 129.28 |
| Profit of the financial year | 14.43 | -28.38 | -23.01 | -57.15 | 0.87 |
| Shareholders equity total | 317.83 | 289.45 | 266.43 | 209.28 | 210.15 |
| Non-current liabilities total | |||||
| Current trade creditors | 19.51 | 10.50 | 19.66 | 19.66 | 22.43 |
| Current owed to participating | 0.21 | 0.25 | |||
| Current owed to group member | 7.80 | 5.84 | 84.08 | 143.90 | 216.29 |
| Short-term deferred tax liabilities | 4.22 | ||||
| Other non-interest bearing current liabilities | 32.29 | 52.22 | 32.50 | 32.44 | 46.24 |
| Current liabilities total | 63.83 | 68.77 | 136.24 | 196.00 | 285.22 |
| Balance sheet total (liabilities) | 381.65 | 358.22 | 402.68 | 405.29 | 495.37 |
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.