IKM OCEAN TEAM A/S
CVR number: 32833373
Vesterhavsgade 56, 6700 Esbjerg
ots@oceanteam.eu
tel: 75180077
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 881.22 | 4 425.16 | 4 632.75 | 2 599.36 | 2 424.73 |
| Employee benefit expenses | -4 705.89 | -4 006.71 | -4 124.90 | -2 146.10 | -1 810.42 |
| Total depreciation | - 316.09 | - 417.94 | - 511.41 | - 490.73 | - 610.38 |
| EBIT | - 140.76 | 0.51 | -3.56 | -37.48 | 3.93 |
| Other financial income | 226.58 | 157.95 | 61.63 | 57.43 | 20.97 |
| Other financial expenses | -65.82 | -46.15 | -24.08 | -12.38 | -9.96 |
| Net income from associates (fin.) | 2 908.56 | 3 266.72 | 6 391.19 | 10 448.97 | 18 081.84 |
| Pre-tax profit | 2 928.56 | 3 379.03 | 6 425.18 | 10 456.55 | 18 096.78 |
| Income taxes | -20.67 | -31.07 | -7.29 | -1.74 | -3.12 |
| Net earnings | 2 907.89 | 3 347.95 | 6 417.88 | 10 454.81 | 18 093.66 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 987.60 | 1 062.98 | 1 106.16 | 918.42 | 770.40 |
| Intangible assets total | 987.60 | 1 062.98 | 1 106.16 | 918.42 | 770.40 |
| Machinery and equipment | 22.59 | 17.27 | 11.96 | 64.46 | |
| Tangible assets total | 22.59 | 17.27 | 11.96 | 64.46 | |
| Holdings in group member companies | 23 069.09 | 19 835.81 | 23 727.00 | 21 810.97 | 39 892.81 |
| Investments total | 23 069.09 | 19 835.81 | 23 727.00 | 21 810.97 | 39 892.81 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 7 071.15 | 3 066.25 | 2 354.16 | 1 611.80 | 2 311.89 |
| Prepayments and accrued income | 524.63 | 328.62 | 338.29 | 362.01 | 338.81 |
| Current other receivables | 843.54 | 26.71 | 20.22 | ||
| Current deferred tax assets | 8.00 | 14.00 | 25.00 | 3 325.42 | |
| Short term receivables total | 7 603.78 | 3 394.87 | 3 549.98 | 2 025.52 | 5 996.33 |
| Cash and bank deposits | 4 198.32 | 3 572.55 | 2 240.07 | 1 639.79 | 2 056.84 |
| Cash and cash equivalents | 4 198.32 | 3 572.55 | 2 240.07 | 1 639.79 | 2 056.84 |
| Balance sheet total (assets) | 35 858.79 | 27 888.80 | 30 640.49 | 26 406.66 | 48 780.85 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 10 000.00 | 3 000.00 | 8 000.00 | 5 500.00 | 17 000.00 |
| Other reserves | 10 455.56 | 5 722.28 | 9 613.47 | 2 697.44 | 26 279.28 |
| Retained earnings | 8 283.41 | 12 924.59 | 4 381.35 | 6 715.26 | -17 911.77 |
| Profit of the financial year | 2 907.89 | 3 347.95 | 6 417.88 | 10 454.81 | 18 093.66 |
| Shareholders equity total | 32 146.86 | 25 494.81 | 28 912.70 | 25 867.51 | 43 961.16 |
| Provisions | 41.00 | 10.00 | |||
| Non-current deferred tax liabilities | 1 224.70 | ||||
| Non-current liabilities total | 1 224.70 | ||||
| Current trade creditors | 173.60 | 45.36 | 294.22 | 117.61 | 18.34 |
| Current owed to group member | 2 308.70 | 481.25 | 887.42 | ||
| Short-term deferred tax liabilities | 63.07 | 31.29 | 12.74 | 2 066.35 | |
| Other non-interest bearing current liabilities | 1 188.63 | 1 794.30 | 1 402.28 | 408.80 | 622.88 |
| Current liabilities total | 3 670.93 | 2 383.99 | 1 727.79 | 539.15 | 3 594.99 |
| Balance sheet total (liabilities) | 35 858.79 | 27 888.80 | 30 640.49 | 26 406.66 | 48 780.85 |
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.