danARCTICA Komfort- og Industrikøl A/S — Credit Rating and Financial Key Figures
CVR number: 37866008
Svanevej 6 A, Ugerløse 4400 Kalundborg
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 044.81 | 8 187.98 | 7 901.15 | 10 169.11 | 16 265.09 |
| Employee benefit expenses | -5 687.75 | -5 244.11 | -5 499.06 | -6 473.93 | -9 807.41 |
| Other operating expenses | -87.47 | ||||
| Total depreciation | -1 040.69 | - 973.36 | -1 103.02 | -1 299.70 | -1 264.97 |
| EBIT | 1 316.36 | 1 883.05 | 1 299.07 | 2 395.48 | 5 192.71 |
| Other financial income | 201.47 | 32.40 | 294.71 | 335.30 | 377.00 |
| Other financial expenses | - 298.88 | - 372.94 | - 497.93 | - 822.76 | - 685.80 |
| Pre-tax profit | 1 218.95 | 1 542.51 | 1 095.85 | 1 908.02 | 4 883.90 |
| Income taxes | - 229.66 | - 343.01 | - 238.25 | - 468.83 | -1 087.16 |
| Net earnings | 989.29 | 1 199.50 | 857.59 | 1 439.18 | 3 796.74 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 857.92 | 677.56 | 1 856.70 | 1 806.27 | 2 684.78 |
| Machinery and equipment | 2 050.29 | 1 728.42 | 1 471.92 | 1 018.43 | 1 136.14 |
| Advance payments and construction in progress | 820.00 | 676.79 | |||
| Tangible assets total | 2 908.20 | 2 405.98 | 3 328.63 | 3 644.70 | 4 497.70 |
| Investments total | |||||
| Non-curr. owed by group member comp. | 6 614.15 | 6 540.96 | 5 502.73 | 5 246.66 | 6 623.47 |
| Non-current other receivables | 263.31 | 263.31 | 326.98 | ||
| Long term receivables total | 6 614.15 | 6 540.96 | 5 766.04 | 5 509.97 | 6 950.44 |
| Finished products/goods | 820.85 | 883.03 | 1 208.98 | 1 174.82 | 3 974.99 |
| Inventories total | 820.85 | 883.03 | 1 208.98 | 1 174.82 | 3 974.99 |
| Current trade debtors | 6 789.34 | 2 219.88 | 4 562.79 | 5 115.27 | 15 917.37 |
| Current amounts owed by group member comp. | 1 858.92 | 3 400.00 | 373.25 | ||
| Prepayments and accrued income | 169.74 | 16.92 | 19.06 | 124.11 | 60.42 |
| Current other receivables | 1 760.68 | 2 621.65 | 2 781.27 | 1 873.37 | 3 690.59 |
| Current deferred tax assets | 19.08 | 25.31 | 67.25 | 35.08 | |
| Short term receivables total | 8 719.76 | 6 736.45 | 10 788.44 | 7 553.25 | 19 703.46 |
| Cash and bank deposits | 0.88 | 35.69 | 22.17 | 21.53 | 10.68 |
| Cash and cash equivalents | 0.88 | 35.69 | 22.17 | 21.53 | 10.68 |
| Balance sheet total (assets) | 19 063.84 | 16 602.10 | 21 114.26 | 17 904.27 | 35 137.26 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 500.00 | ||||
| Retained earnings | 2 073.40 | 3 062.70 | 4 262.20 | 5 119.79 | 5 058.97 |
| Profit of the financial year | 989.29 | 1 199.50 | 857.59 | 1 439.18 | 3 796.74 |
| Shareholders equity total | 3 562.70 | 4 762.20 | 5 619.79 | 7 058.97 | 10 855.72 |
| Provisions | 161.02 | 500.00 | |||
| Non-current leasing loans | 238.08 | 837.12 | 863.77 | 1 214.73 | |
| Non-current other liabilities | 262.67 | 265.63 | 271.21 | 236.54 | 243.87 |
| Non-current liabilities total | 500.76 | 265.63 | 1 108.32 | 1 100.30 | 1 458.60 |
| Current loans from credit institutions | 3 482.35 | 1 376.48 | 5 917.46 | 2 661.10 | 10 515.17 |
| Current trade creditors | 4 665.65 | 4 160.84 | 4 330.96 | 3 854.80 | 8 229.20 |
| Current owed to group member | 63.69 | 50.00 | 702.34 | ||
| Short-term deferred tax liabilities | 235.55 | 523.11 | 244.49 | 510.77 | 1 054.99 |
| Other non-interest bearing current liabilities | 4 695.27 | 4 932.66 | 3 843.25 | 1 998.49 | 2 146.75 |
| Accruals and deferred income | 1 760.55 | 17.50 | 17.50 | 876.84 | |
| Current liabilities total | 14 839.37 | 11 074.28 | 14 386.15 | 9 745.00 | 22 822.95 |
| Balance sheet total (liabilities) | 19 063.84 | 16 602.10 | 21 114.26 | 17 904.27 | 35 137.26 |
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.