FORWARD - SHIPPING A/S — Credit Rating and Financial Key Figures
CVR number: 31366445
Snorresgade 18-20, 2300 København S
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -25.00 | -25.00 | -67.00 | -73.00 | -67.00 |
| Gross profit | -25.00 | -25.00 | -67.00 | -73.00 | -67.00 |
| EBIT | -25.00 | -25.00 | -67.00 | -73.00 | -67.00 |
| Other financial income | 2.00 | 222.00 | 3.00 | 37.00 | |
| Other financial expenses | - 123.00 | -65.00 | - 271.00 | - 160.00 | -59.00 |
| Reduction non-current investment assets | - 125.00 | ||||
| Income from other inv. held as non-curr. assets | 713.00 | ||||
| Net income from associates (fin.) | 750.00 | 1 640.00 | 1 076.00 | 11 057.00 | |
| Pre-tax profit | 567.00 | 882.00 | 1 302.00 | 721.00 | 10 968.00 |
| Income taxes | 32.00 | -29.00 | 74.00 | 51.00 | - 269.00 |
| Net earnings | 599.00 | 853.00 | 1 376.00 | 772.00 | 10 699.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 10 018.00 | 10 811.00 | 10 811.00 | 10 686.00 | 9 988.00 |
| Investments total | 10 018.00 | 10 811.00 | 10 811.00 | 10 686.00 | 9 988.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 59.00 | 19.00 | 122.00 | 68.00 | 40.00 |
| Short term receivables total | 59.00 | 19.00 | 122.00 | 68.00 | 40.00 |
| Cash and bank deposits | 262.00 | 75.00 | 1 664.00 | 137.00 | 2 263.00 |
| Cash and cash equivalents | 262.00 | 75.00 | 1 664.00 | 137.00 | 2 263.00 |
| Balance sheet total (assets) | 10 339.00 | 10 905.00 | 12 597.00 | 10 891.00 | 12 291.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 4 000.00 | 3 000.00 | |||
| Retained earnings | 1 437.00 | 2 036.00 | 2 889.00 | 265.00 | -1 963.00 |
| Profit of the financial year | 599.00 | 853.00 | 1 376.00 | 772.00 | 10 699.00 |
| Shareholders equity total | 2 536.00 | 3 389.00 | 4 765.00 | 5 537.00 | 12 236.00 |
| Non-current liabilities total | |||||
| Current trade creditors | 25.00 | 25.00 | 26.00 | 35.00 | 37.00 |
| Current owed to group member | 7 778.00 | 7 491.00 | 7 806.00 | 5 319.00 | 3.00 |
| Other non-interest bearing current liabilities | 15.00 | ||||
| Current liabilities total | 7 803.00 | 7 516.00 | 7 832.00 | 5 354.00 | 55.00 |
| Balance sheet total (liabilities) | 10 339.00 | 10 905.00 | 12 597.00 | 10 891.00 | 12 291.00 |
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.