CFP GROUP A/S — Credit Rating and Financial Key Figures
CVR number: 73328012
Avderødvej 27 A, 2980 Kokkedal
info@cfpgroup.dk
tel: 70261138
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 754.31 | 1 671.64 | 1 442.55 | 1 871.04 | 1 119.22 |
| Employee benefit expenses | -7 336.53 | -6 988.31 | -5 331.33 | -4 117.69 | -4 119.65 |
| Total depreciation | - 125.75 | - 329.53 | - 157.62 | -40.95 | |
| EBIT | -5 456.47 | -5 646.20 | -4 046.40 | -2 246.65 | -3 041.39 |
| Other financial income | 4 707.16 | 6 250.81 | 6 298.10 | 6 362.98 | 6 663.02 |
| Other financial expenses | -4 521.14 | -5 055.00 | -6 314.05 | -5 769.24 | -6 559.79 |
| Reduction non-current investment assets | -3 000.00 | ||||
| Net income from associates (fin.) | 8 894.65 | 14 378.09 | 28 444.72 | 8 557.64 | 14 166.72 |
| Pre-tax profit | 3 624.20 | 9 927.69 | 24 382.36 | 3 904.72 | 11 228.56 |
| Income taxes | 570.91 | 394.99 | 927.43 | 631.36 | |
| Net earnings | 4 195.11 | 10 322.69 | 24 382.36 | 4 832.16 | 11 859.92 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 2 928.28 | 2 613.03 | 1 640.66 | 1 640.66 | 1 599.70 |
| Tangible assets total | 2 928.28 | 2 613.03 | 1 640.66 | 1 640.66 | 1 599.70 |
| Holdings in group member companies | 201 964.22 | 215 584.19 | 237 796.53 | 258 694.14 | 242 031.51 |
| Participating interests | 14 902.50 | 18 670.04 | 17 632.81 | 25 885.14 | 20 852.87 |
| Investments total | 216 866.73 | 234 254.22 | 255 429.34 | 284 579.29 | 262 884.38 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 3 941.09 | 1 100.09 | 373.88 | 1 153.31 | 33.68 |
| Current amounts owed by group member comp. | 173 425.76 | 189 370.79 | 96 566.56 | 112 794.31 | 126 644.91 |
| Current owed by particip. interest comp. | 36.83 | 4 386.87 | 38 547.67 | 50 933.29 | 49 598.86 |
| Prepayments and accrued income | 99.43 | 85.50 | 25.52 | 25.52 | |
| Current other receivables | 155.20 | 0.67 | 124.77 | 2 226.22 | |
| Current deferred tax assets | 3 085.53 | 2 909.61 | 2 514.62 | 2 813.56 | 3 145.97 |
| Short term receivables total | 180 743.84 | 197 853.53 | 138 153.02 | 167 720.00 | 181 649.64 |
| Cash and bank deposits | 13 666.72 | 1 203.46 | 61 128.07 | 6 919.07 | 81.39 |
| Cash and cash equivalents | 13 666.72 | 1 203.46 | 61 128.07 | 6 919.07 | 81.39 |
| Balance sheet total (assets) | 414 205.56 | 435 924.25 | 456 351.09 | 460 859.01 | 446 215.12 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 25 100.00 | 25 100.00 | 25 100.00 | 25 100.00 | 25 100.00 |
| Other reserves | 31 087.36 | 45 185.45 | 66 346.28 | 76 915.18 | 89 831.45 |
| Retained earnings | 135 534.23 | 125 631.25 | 114 793.10 | 128 606.57 | 120 522.46 |
| Profit of the financial year | 4 195.11 | 10 322.69 | 24 382.36 | 4 832.16 | 11 859.92 |
| Shareholders equity total | 195 916.70 | 206 239.39 | 230 621.75 | 235 453.91 | 247 313.83 |
| Provisions | 431.13 | 431.13 | |||
| Capital loans | 45 173.97 | 45 173.97 | |||
| Non-current owed to group member | 51 675.02 | 53 046.17 | 54 727.23 | ||
| Non-current other liabilities | 149 308.69 | 181 277.59 | |||
| Non-current liabilities total | 96 849.00 | 98 220.14 | 54 727.23 | 149 308.69 | 181 277.59 |
| Current trade creditors | 215.00 | 219.63 | 268.07 | 213.07 | 212.54 |
| Current owed to participating | 149 308.69 | 181 277.59 | |||
| Current owed to group member | 119 435.69 | 130 645.37 | 170 383.26 | 74 954.35 | 16 648.82 |
| Other non-interest bearing current liabilities | 1 789.17 | 599.72 | 350.78 | - 148 810.82 | - 180 946.38 |
| Current liabilities total | 121 439.86 | 131 464.72 | 171 002.11 | 75 665.29 | 17 192.57 |
| Balance sheet total (liabilities) | 414 205.56 | 435 924.25 | 456 351.09 | 460 859.01 | 446 215.12 |
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.