CI-Aktiviteter ApS — Credit Rating and Financial Key Figures

CVR number: 37507725
Mosekæret 1 E, 3660 Stenløse

Income statement (kDKK)

2020
2021
2022
2023
2024
Fiscal period length1212121212
Net sales
Gross profit1 112.251 268.401 203.31977.52925.84
Employee benefit expenses- 663.65- 927.11- 951.36- 917.58-1 197.26
Other operating expenses-32.43
Total depreciation-22.28-34.72-71.41-99.47-99.47
EBIT426.32274.16180.54-39.52- 370.89
Other financial income305.84121.51116.45852.35776.14
Other financial expenses-17.49-47.70- 915.66-22.06-27.22
Net income from associates (fin.)3 281.392 943.431 760.752 504.242 837.22
Pre-tax profit3 996.063 291.391 142.083 295.013 215.26
Income taxes- 885.38- 733.66- 264.33- 739.12- 719.96
Net earnings3 110.682 557.73877.742 555.892 495.30

Assets (kDKK)

2020
2021
2022
2023
2024
Intangible assets total
Machinery and equipment133.99471.85588.28488.81389.34
Tangible assets total133.99471.85588.28488.81389.34
Participating interests500.00500.00500.00500.00500.00
Investments total505.00500.00500.00500.00500.00
Long term receivables total
Raw materials and consumables25.65
Inventories total25.65
Current owed by particip. interest comp.3 281.392 943.431 760.752 504.242 837.22
Prepayments and accrued income20.6867.669.23
Current other receivables6.73
Current deferred tax assets33.09
Short term receivables total3 281.392 943.431 814.522 578.632 846.44
Other current investments1 165.453 472.834 219.245 892.596 417.82
Cash and bank deposits8.0014.90217.521.0117.68
Cash and cash equivalents1 173.453 487.734 436.775 893.596 435.50
Balance sheet total (assets)5 093.837 403.017 339.569 461.0410 196.93

Equity and liabilities (kDKK)

2020
2021
2022
2023
2024
Share capital50.0050.0050.0050.0050.00
Shares repurchased1 200.00114.40117.801 600.00900.00
Other reserves250.00250.00250.00250.00250.00
Retained earnings- 590.342 405.934 845.874 123.615 779.50
Profit of the financial year3 110.682 557.73877.742 555.892 495.30
Shareholders equity total4 020.345 378.076 141.418 579.509 474.80
Provisions4.6018.3220.1311.48
Non-current accruals and deferred income140.76103.1965.63
Non-current liabilities total140.76103.1965.63
Current loans from credit institutions37.5737.5737.57
Short-term deferred tax liabilities723.02500.05338.68407.72
Other non-interest bearing current liabilities345.871 506.571 019.82371.62199.73
Accruals and deferred income10.36
Current liabilities total1 068.892 006.621 057.39758.22645.02
Balance sheet total (liabilities)5 093.837 403.017 339.569 461.0410 196.93
Try the full version of our system for free
Bankruptcy risk visualization example

... and more!

No registration needed.