ØZBEK LOGISTICS ApS — Credit Rating and Financial Key Figures
CVR number: 32781624
Svejstrupvej 51, 8920 Randers NV
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13 429.18 | 21 259.59 | 25 071.87 | 25 109.41 | 20 880.43 |
| Employee benefit expenses | -9 688.16 | -12 600.95 | -19 475.27 | -19 637.42 | -16 898.57 |
| Total depreciation | -1 734.41 | -2 949.70 | -2 809.39 | -3 101.52 | -2 697.68 |
| EBIT | 2 006.61 | 5 708.93 | 2 787.21 | 2 370.46 | 1 284.18 |
| Other financial income | 1.05 | 11.21 | 45.32 | 6.97 | |
| Other financial expenses | - 187.76 | - 294.56 | - 291.70 | - 360.25 | - 229.78 |
| Pre-tax profit | 1 819.89 | 5 425.59 | 2 540.84 | 2 010.21 | 1 061.37 |
| Income taxes | - 410.67 | -1 209.09 | - 577.46 | - 473.28 | - 247.08 |
| Net earnings | 1 409.22 | 4 216.50 | 1 963.38 | 1 536.92 | 814.29 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 530.53 | 1 509.70 | 1 488.87 | 1 468.04 | |
| Machinery and equipment | 8 624.46 | 11 606.46 | 11 415.95 | 8 327.24 | 6 926.80 |
| Tangible assets total | 8 624.46 | 13 136.99 | 12 925.65 | 9 816.11 | 8 394.84 |
| Other receivables | 15.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Investments total | 15.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Non-curr. owed by group member comp. | 1 622.46 | ||||
| Long term receivables total | 1 622.46 | ||||
| Finished products/goods | 16.54 | 16.54 | |||
| Inventories total | 16.54 | 16.54 | |||
| Current trade debtors | 5 350.13 | 8 209.73 | 7 568.50 | 7 204.05 | 8 308.48 |
| Current amounts owed by group member comp. | 2 053.57 | 421.99 | |||
| Prepayments and accrued income | 662.51 | 523.34 | 426.26 | 466.46 | 304.05 |
| Current other receivables | 335.00 | 1 774.40 | 139.44 | 24.00 | 5.11 |
| Short term receivables total | 6 347.65 | 12 561.04 | 8 134.20 | 7 694.52 | 9 039.63 |
| Cash and bank deposits | 1 622.14 | 835.67 | 1 439.53 | 1 504.71 | 1 939.03 |
| Cash and cash equivalents | 1 622.14 | 835.67 | 1 439.53 | 1 504.71 | 1 939.03 |
| Balance sheet total (assets) | 16 625.79 | 26 565.25 | 24 136.84 | 19 030.34 | 19 388.50 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Shares repurchased | 55.00 | 2 500.00 | 1 800.00 | 1 500.00 | 800.00 |
| Retained earnings | 1 745.66 | 654.89 | 3 071.39 | 3 534.77 | 4 271.69 |
| Profit of the financial year | 1 409.22 | 4 216.50 | 1 963.38 | 1 536.92 | 814.29 |
| Shareholders equity total | 3 359.89 | 7 521.39 | 6 984.77 | 6 721.69 | 6 035.99 |
| Provisions | 134.32 | 292.91 | 326.81 | 355.58 | 559.65 |
| Non-current loans from credit institutions | 5 696.42 | 7 822.80 | 358.58 | ||
| Non-current leasing loans | 7 291.90 | 4 317.82 | 2 544.30 | ||
| Non-current liabilities total | 5 696.42 | 7 822.80 | 7 291.90 | 4 676.40 | 2 544.30 |
| Current loans from credit institutions | 2 399.35 | 2 975.60 | 3 064.82 | 2 902.78 | 3 783.43 |
| Current trade creditors | 2 525.61 | 3 053.12 | 2 240.14 | 1 547.82 | 2 446.46 |
| Current owed to group member | 416.84 | 1 056.01 | 1 744.39 | ||
| Short-term deferred tax liabilities | 328.04 | 196.50 | 543.55 | 444.51 | 43.02 |
| Other non-interest bearing current liabilities | 2 182.16 | 4 702.94 | 3 268.02 | 1 325.55 | 2 231.27 |
| Current liabilities total | 7 435.16 | 10 928.16 | 9 533.36 | 7 276.66 | 10 248.56 |
| Balance sheet total (liabilities) | 16 625.79 | 26 565.25 | 24 136.84 | 19 030.34 | 19 388.50 |
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.