XML 448 R125.htm IDEA: XBRL DOCUMENT v3.25.1

Financial Liabilities: Interest-bearing Loans and Borrowings (Details) $ in Millions					1 Months Ended		12 Months Ended
	Aug. 12, 2024 EUR (€)	Dec. 07, 2023 EUR (€)	Nov. 15, 2023 EUR (€)	Jun. 29, 2022 EUR (€)	Dec. 31, 2023 EUR (€) item	Oct. 31, 2023 EUR (€)	Dec. 31, 2024 EUR (€) borrower	Dec. 31, 2023 EUR (€)	Dec. 31, 2022 EUR (€)	Aug. 26, 2024 EUR (€)	Aug. 16, 2024 EUR (€)	Aug. 16, 2024 USD ($)	Aug. 06, 2024 EUR (€)	Aug. 05, 2024 EUR (€)	Feb. 07, 2024 EUR (€)	Feb. 06, 2024 EUR (€)	Jun. 30, 2023 EUR (€)
Financial Liabilities: Interest-bearing Loans and Borrowings
Proceeds from borrowing							€ 365,975,000	€ 199,935,000	€ 113,459,000
Outstanding amount of previous credit facility							5,972,000,000
Repayment of debt facility							10,630,000	115,000,000	65,000,000
Finance expense							7,200,000	4,486,000	€ 9,681,000
Amount unutilized							€ 819,000,000
Net interest bearing debt to EBITDA ratio							2.75
Eneti Inc
Financial Liabilities: Interest-bearing Loans and Borrowings
Outstanding amount of previous credit facility						€ 59,400,000
Repayment of debt facility						12,600,000
Senior Secured Green Revolving Credit Facility
Financial Liabilities: Interest-bearing Loans and Borrowings
Term loan				3 years
Notional amount				€ 185,000,000
Maximum borrowing capacity																	€ 310,000,000
Term loan from DNB Bank ASA
Financial Liabilities: Interest-bearing Loans and Borrowings
Maximum borrowing capacity																	250,000,000
Overdraft facility from SpareBank 1 SR-Bank
Financial Liabilities: Interest-bearing Loans and Borrowings
Maximum borrowing capacity																	€ 60,000,000
New Debt Facility
Financial Liabilities: Interest-bearing Loans and Borrowings
Maximum borrowing capacity		€ 550,000,000
Proceeds from borrowing							€ 262,000,000
Available borrowing capacity							450,000,000
Repayment of debt facility						€ 115,000,000
Finance expense								1,800,000
Amount unutilized							€ 81,000,000
Minimum free liquidity, threshold percentage of gross interest-bearing debt							5.00%
Threshold minimum equity ratio							35
Threshold minimum working capital							€ 0
Interest rate basis (in percent)							80%
Maximum percentage of the consolidated net profit for dividends and distributions of new debt facility							50.00%
Period to provide written notice for cancelling total commitments and demanding prepayment of all amounts outstanding, upon change of control							60 days
New Debt Facility | Minimum
Financial Liabilities: Interest-bearing Loans and Borrowings
Minimum free liquidity, threshold cash and cash equivalents to be available at all times							€ 35,000,000
Minimum free liquidity, threshold percentage of gross interest-bearing debt							7.50%
Interest rate basis (in percent)							0.80%
New Debt Facility | Maximum
Financial Liabilities: Interest-bearing Loans and Borrowings
Minimum free liquidity, threshold cash and cash equivalents to be available at all times							€ 50,000,000
Minimum free liquidity, threshold percentage of gross interest-bearing debt							50.00%
Interest rate basis (in percent)							1.20%
Revolving credit facility, 5 year tenor
Financial Liabilities: Interest-bearing Loans and Borrowings
Term loan		5 years
Maximum borrowing capacity		€ 250,000,000
Revolving credit facility, 18 months tenor
Financial Liabilities: Interest-bearing Loans and Borrowings
Term loan		18 months
Maximum borrowing capacity		€ 100,000,000
Term loan, 8.5 year tenor
Financial Liabilities: Interest-bearing Loans and Borrowings
Term loan		8 years 6 months
Maximum borrowing capacity		€ 100,000,000
Uncommitted guarantee facility
Financial Liabilities: Interest-bearing Loans and Borrowings
Maximum borrowing capacity		€ 100,000,000
Unsecured Holdco Facility
Financial Liabilities: Interest-bearing Loans and Borrowings
Term loan			5 years
Notional amount							€ 125,000,000								€ 80,000,000	€ 50,000,000
Additional Notional Amount										€ 45,000,000
Maximum amount of noncommitted accordion option			€ 50,000,000
New Credit Facility
Financial Liabilities: Interest-bearing Loans and Borrowings
Maximum borrowing capacity													€ 200,000,000	€ 100,000,000
Repayment of debt facility							6,000,000
Amount unutilized							188,000,000
New Credit Facility | Maximum
Financial Liabilities: Interest-bearing Loans and Borrowings
Maximum borrowing capacity													€ 350,000,000	€ 450,000,000
P-Class Facility
Financial Liabilities: Interest-bearing Loans and Borrowings
Term loan					12 years
Notional amount							425,000,000
Maximum borrowing capacity					€ 425,000,000			€ 425,000,000
Proceeds from borrowing	€ 210,000,000
Repayment of debt facility							4,000,000
Amount unutilized							€ 211,000,000
Number of subsidiaries along with whom the company entered in to the facility					2		2
Threshold minimum percentage of voting and/or ordinary shares considered as change of control							25.00%
M-Class Facility I & II
Financial Liabilities: Interest-bearing Loans and Borrowings
Notional amount | $												$ 436
Amount unutilized							€ 420,000,000
Borrowings By Name Axis M Class Facility One And Two [Member]
Financial Liabilities: Interest-bearing Loans and Borrowings
Notional amount											€ 420,000,000

X

- Definition

Additional notional amount of the financial instrument.

+ References

No definition available.

+ Details

Name:	cdlr_AdditionalNotionalAmount
Namespace Prefix:	cdlr_
Data Type:	xbrli:monetaryItemType
Balance Type:	debit
Period Type:	instant

X

- Definition

Maximum amount of noncommitted accordion option available under the borrowings.

+ References

No definition available.

+ Details

Name:	cdlr_BorrowingsMaximumAmountOfNoncommittedAccordionOption
Namespace Prefix:	cdlr_
Data Type:	xbrli:monetaryItemType
Balance Type:	credit
Period Type:	instant

X

- Definition

The threshold cash and cash equivalents that should be available at all times, as per the minimum free liquidity requirements under the borrowings.

+ References

No definition available.

+ Details

Name:	cdlr_BorrowingsMinimumFreeLiquidityThresholdCashAndCashEquivalentsToBeAvailableAtAllTimes
Namespace Prefix:	cdlr_
Data Type:	xbrli:monetaryItemType
Balance Type:	debit
Period Type:	instant

X

- Definition

The threshold percentage of gross interest bearing debt, as per the minimum free liquidity requirements under the borrowings.

+ References

No definition available.

+ Details

Name:	cdlr_BorrowingsMinimumFreeLiquidityThresholdPercentageOfGrossInterestBearingDebt
Namespace Prefix:	cdlr_
Data Type:	dtr-types:percentItemType
Balance Type:	na
Period Type:	instant

X

- Definition

The threshold minimum Equity Ratio required to be maintained under the borrowings.

+ References

No definition available.

+ Details

Name:	cdlr_BorrowingsThresholdMinimumEquityRatio
Namespace Prefix:	cdlr_
Data Type:	xbrli:pureItemType
Balance Type:	na
Period Type:	instant

X

- Definition

The threshold minimum working capital required to be maintained under the borrowings.

+ References

No definition available.

+ Details

Name:	cdlr_BorrowingsThresholdMinimumWorkingCapital
Namespace Prefix:	cdlr_
Data Type:	xbrli:monetaryItemType
Balance Type:	credit
Period Type:	instant

X

- Definition

Period of time between issuance and maturity of debt instrument, in PnYnMnDTnHnMnS' format, for example, 'P1Y5M13D' represents the reported fact of one year, five months, and thirteen days.

+ References

No definition available.

+ Details

Name:	cdlr_IfrsDebtInstrumentTerm
Namespace Prefix:	cdlr_
Data Type:	xbrli:durationItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Amount of current borrowing capacity under the credit facility considering any current restrictions on the amount that could be borrowed (for example, borrowings may be limited by the amount of current assets), but without considering any amounts currently outstanding under the facility.

+ References

No definition available.

+ Details

Name:	cdlr_IfrsLineOfCreditFacilityCurrentBorrowingCapacity
Namespace Prefix:	cdlr_
Data Type:	xbrli:monetaryItemType
Balance Type:	credit
Period Type:	instant

X

- Definition

Maximum borrowing capacity under the credit facility without consideration of any current restrictions on the amount that could be borrowed or the amounts currently outstanding under the facility.

+ References

No definition available.

+ Details

Name:	cdlr_IfrsLineOfCreditFacilityMaximumBorrowingCapacity
Namespace Prefix:	cdlr_
Data Type:	xbrli:monetaryItemType
Balance Type:	credit
Period Type:	instant

X

- Definition

The maximum percentage of the consolidated net profit for dividends and distributions of new debt facility.

+ References

No definition available.

+ Details

Name:	cdlr_MaximumPercentageOfConsolidatedNetProfitForDividendsAndDistributionsOfNewDebtFacility
Namespace Prefix:	cdlr_
Data Type:	dtr-types:percentItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Number of subsidiaries along with whom the company entered in to a borrowing facility.

+ References

No definition available.

+ Details

Name:	cdlr_NumberOfSubsidiariesAlongWithWhomCompanyEnteredInToBorrowingFacility
Namespace Prefix:	cdlr_
Data Type:	xbrli:integerItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Period during which the agent shall provide a written notice for cancelling total commitments and demanding prepayment of all amounts outstanding under the borrowings, upon change of control.

+ References

No definition available.

+ Details

Name:	cdlr_PeriodToProvideWrittenNoticeForCancellingTotalCommitmentsAndDemandingPrepaymentOfBorrowingsUponChangeOfControl
Namespace Prefix:	cdlr_
Data Type:	xbrli:durationItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Threshold minimum percentage of voting and/or ordinary shares if gained control directly or indirectly by any person or group of persons (other than those specified) acting in concert, considered as change of control under the borrowings.

+ References

No definition available.

+ Details

Name:	cdlr_ThresholdMinimumPercentageOfVotingAndOrOrdinarySharesConsideredAsChangeOfControl
Namespace Prefix:	cdlr_
Data Type:	dtr-types:percentItemType
Balance Type:	na
Period Type:	instant

X

- Definition

Represents the threshold net interest bearing debt to EBITDA ratio for the payment of dividend.

+ References

No definition available.

+ Details

Name:	cdlr_ThresholdNetInterestBearingDebtToEbitdaRatioDividendPayment
Namespace Prefix:	cdlr_
Data Type:	xbrli:pureItemType
Balance Type:	na
Period Type:	duration

X

- Definition

The amount of outstanding funds that the entity is obligated to repay.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Name IAS
-Number 1
-IssueDate 2024-01-01
-Paragraph 55
-URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2024-en-r&anchor=para_55&doctype=Standard
-URIDate 2024-03-27

+ Details

Name:	ifrs-full_Borrowings
Namespace Prefix:	ifrs-full_
Data Type:	xbrli:monetaryItemType
Balance Type:	credit
Period Type:	instant

X

- Definition

The basis (reference rate) used for calculation of the interest rate on borrowings. [Refer: Borrowings]

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Name IFRS
-Number 7
-IssueDate 2024-01-01
-Paragraph 7
-URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=7&code=ifrs-tx-2024-en-r&anchor=para_7&doctype=Standard
-URIDate 2024-03-27

+ Details

Name:	ifrs-full_BorrowingsInterestRateBasis
Namespace Prefix:	ifrs-full_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Line items represent concepts included in a table. These concepts are used to disclose reportable information associated with members defined in one or many axes of the table.

+ References

No definition available.

+ Details

Name:	ifrs-full_DisclosureOfDetailedInformationAboutBorrowingsLineItems
Namespace Prefix:	ifrs-full_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

The amount of costs associated with financing activities of the entity.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Name IAS
-Number 1
-IssueDate 2024-01-01
-Paragraph 82
-Subparagraph b
-URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2024-en-r&anchor=para_82_b&doctype=Standard
-URIDate 2024-03-27

+ Details

Name:	ifrs-full_FinanceCosts
Namespace Prefix:	ifrs-full_
Data Type:	xbrli:monetaryItemType
Balance Type:	debit
Period Type:	duration

X

- Definition

The nominal or face amount of a financial instrument, used to calculate payments made on that instrument.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Name IAS
-Number 1
-IssueDate 2024-01-01
-Paragraph 112
-Subparagraph c
-URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2024-en-r&anchor=para_112_c&doctype=Standard
-URIDate 2024-03-27

+ Details

Name:	ifrs-full_NotionalAmount
Namespace Prefix:	ifrs-full_
Data Type:	xbrli:monetaryItemType
Balance Type:	na
Period Type:	instant

X

- Definition

The cash inflow from borrowings obtained. [Refer: Borrowings]

+ References

Reference 1: http://www.xbrl.org/2003/role/exampleRef
-Name IAS
-Number 7
-IssueDate 2024-01-01
-Paragraph 17
-Subparagraph c
-URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=7&code=ifrs-tx-2024-en-r&anchor=para_17_c&doctype=Standard
-URIDate 2024-03-27

+ Details

Name:	ifrs-full_ProceedsFromBorrowingsClassifiedAsFinancingActivities
Namespace Prefix:	ifrs-full_
Data Type:	xbrli:monetaryItemType
Balance Type:	debit
Period Type:	duration

X

- Definition

The cash outflow to settle borrowings, classified as financing activities. [Refer: Borrowings]

+ References

Reference 1: http://www.xbrl.org/2003/role/exampleRef
-Name IAS
-Number 7
-IssueDate 2024-01-01
-Paragraph 17
-Subparagraph d
-URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=7&code=ifrs-tx-2024-en-r&anchor=para_17_d&doctype=Standard
-URIDate 2024-03-27

+ Details

Name:	ifrs-full_RepaymentsOfBorrowingsClassifiedAsFinancingActivities
Namespace Prefix:	ifrs-full_
Data Type:	xbrli:monetaryItemType
Balance Type:	credit
Period Type:	duration

X

- Definition

The amount of undrawn borrowing facilities that may be available for future operating activities and to settle capital commitments. [Refer: Capital commitments]

+ References

Reference 1: http://www.xbrl.org/2003/role/exampleRef
-Name IAS
-Number 7
-IssueDate 2024-01-01
-Paragraph 50
-Subparagraph a
-URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=7&code=ifrs-tx-2024-en-r&anchor=para_50_a&doctype=Standard
-URIDate 2024-03-27

+ Details

Name:	ifrs-full_UndrawnBorrowingFacilities
Namespace Prefix:	ifrs-full_
Data Type:	xbrli:monetaryItemType
Balance Type:	credit
Period Type:	instant

X

- Details

Name:	dei_LegalEntityAxis=cdlr_EnetiIncMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	ifrs-full_BorrowingsByNameAxis=cdlr_SeniorSecuredGreenRevolvingCreditFacilityMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	ifrs-full_BorrowingsByNameAxis=cdlr_TermLoanFromDnbBankAsaMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	ifrs-full_BorrowingsByNameAxis=cdlr_OverdraftFacilityFromSparebank1SrBankMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	ifrs-full_BorrowingsByNameAxis=cdlr_NewSeniorSecuredCreditAndGuaranteeFacilitiesMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	ifrs-full_RangeAxis=ifrs-full_BottomOfRangeMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	ifrs-full_RangeAxis=ifrs-full_TopOfRangeMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	ifrs-full_BorrowingsByNameAxis=cdlr_RevolvingCreditFacility5YearTenorMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	ifrs-full_BorrowingsByNameAxis=cdlr_RevolvingCreditFacility18MonthsTenorMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	ifrs-full_BorrowingsByNameAxis=cdlr_TermLoan8.5YearTenorMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	ifrs-full_BorrowingsByNameAxis=cdlr_UncommittedGuaranteeFacilityMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	ifrs-full_BorrowingsByNameAxis=cdlr_UnsecuredHoldcoFacilityMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	ifrs-full_BorrowingsByNameAxis=cdlr_NewCreditFacilityMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	ifrs-full_BorrowingsByNameAxis=cdlr_PClassFacilityMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	ifrs-full_BorrowingsByNameAxis=cdlr_MClassFacilityMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	ifrs-full_BorrowingsByNameAxis=cdlr_BorrowingsByNameAxisMClassFacilityOneAndTwoMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type: