COLD A/S — Credit Rating and Financial Key Figures
CVR number: 36041285
Pastelvej 14, 9850 Hirtshals
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 1 036.94 | 6 940.28 | 6 966.41 | 8 244.74 | 9 362.76 |
Employee benefit expenses | -5 258.58 | -5 075.33 | -5 064.33 | -5 225.23 | -6 486.78 |
Total depreciation | - 309.65 | - 193.47 | - 235.63 | - 215.52 | - 204.77 |
EBIT | -4 531.29 | 1 671.48 | 1 666.44 | 2 803.99 | 2 671.22 |
Other financial income | 136.54 | 130.28 | 134.58 | 136.39 | 116.50 |
Other financial expenses | - 572.79 | - 340.45 | - 133.63 | -82.70 | - 154.90 |
Net income from associates (fin.) | 201.40 | 905.91 | 103.52 | ||
Pre-tax profit | -4 967.54 | 1 461.30 | 1 868.79 | 3 763.60 | 2 736.34 |
Income taxes | 1 075.32 | - 324.44 | - 359.37 | - 628.83 | - 608.36 |
Net earnings | -3 892.23 | 1 136.86 | 1 509.42 | 3 134.77 | 2 127.98 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 2 724.08 | 2 667.15 | 2 613.12 | 2 559.09 | |
Buildings | 2 782.87 | ||||
Machinery and equipment | 276.23 | 295.14 | 287.47 | 282.95 | 323.05 |
Tangible assets total | 3 059.09 | 3 019.22 | 2 954.62 | 2 896.07 | 2 882.14 |
Holdings in group member companies | 201.40 | 1 107.31 | 1 210.84 | ||
Other non-current investments | -0.00 | ||||
Investments total | -0.00 | 201.40 | 1 107.31 | 1 210.84 | |
Long term receivables total | |||||
Finished products/goods | 1 393.62 | 1 657.20 | 1 580.28 | 1 653.36 | 1 714.81 |
Inventories total | 1 393.62 | 1 657.20 | 1 580.28 | 1 653.36 | 1 714.81 |
Current trade debtors | 1 927.45 | 2 895.86 | 1 841.17 | 1 519.43 | 1 293.40 |
Current amounts owed by group member comp. | 1 250.83 | 1 357.75 | 1 197.57 | 1 160.84 | |
Current owed by particip. interest comp. | 2 006.60 | 2 086.64 | 2 182.37 | 2 256.43 | 1 665.61 |
Prepayments and accrued income | 125.29 | 68.57 | 73.00 | 254.63 | 104.08 |
Current other receivables | 2 643.55 | 766.27 | 1 492.69 | 1 579.02 | 1 121.93 |
Current deferred tax assets | 519.93 | 195.48 | |||
Short term receivables total | 7 222.82 | 7 263.65 | 6 946.98 | 6 807.08 | 5 345.86 |
Cash and bank deposits | 11.74 | 19.98 | 17.32 | 24.01 | 21.49 |
Cash and cash equivalents | 11.74 | 19.98 | 17.32 | 24.01 | 21.49 |
Balance sheet total (assets) | 11 687.27 | 11 960.05 | 11 700.60 | 12 487.83 | 11 175.14 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 666.67 | 1 666.67 | 1 666.67 | 1 666.67 | 1 666.67 |
Share premium account | 975.55 | 975.55 | 975.55 | 975.55 | |
Shares repurchased | 2 200.00 | 2 127.98 | |||
Other reserves | 201.40 | 1 107.31 | 1 210.84 | ||
Retained earnings | 2 213.40 | -1 678.83 | - 743.37 | -2 339.86 | - 461.04 |
Profit of the financial year | -3 892.23 | 1 136.86 | 1 509.42 | 3 134.77 | 2 127.98 |
Shareholders equity total | 963.39 | 2 100.25 | 3 609.67 | 6 744.44 | 6 672.41 |
Provisions | 114.65 | 78.18 | 69.99 | ||
Non-current loans from credit institutions | 953.27 | 793.53 | 632.38 | 464.72 | 311.44 |
Non-current other liabilities | 25.23 | ||||
Non-current liabilities total | 978.50 | 793.53 | 632.38 | 464.72 | 311.44 |
Current loans from credit institutions | 6 237.73 | 5 816.23 | 3 280.65 | 891.33 | 632.14 |
Advances received | 95.50 | 106.94 | 244.25 | 150.85 | |
Current trade creditors | 2 559.84 | 903.42 | 1 067.50 | 2 057.64 | 937.82 |
Current owed to group member | 49.24 | 13.51 | |||
Short-term deferred tax liabilities | 49.24 | 665.30 | 587.49 | ||
Other non-interest bearing current liabilities | 947.81 | 2 251.12 | 2 839.58 | 1 292.72 | 1 799.48 |
Current liabilities total | 9 745.38 | 9 066.27 | 7 343.90 | 5 200.49 | 4 121.29 |
Balance sheet total (liabilities) | 11 687.27 | 11 960.05 | 11 700.60 | 12 487.83 | 11 175.14 |
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.