NORDIC SHIPPING & LOGISTICS ApS
CVR number: 31605725
A.P. Møllers Allé 55, 2791 Dragør
ops@nordiclog.com
tel: 88807011
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 888.03 | 3 808.10 | 6 698.38 | 7 901.27 | 8 013.26 |
| Employee benefit expenses | -1 832.89 | -1 947.30 | -2 867.64 | -2 864.27 | -2 968.60 |
| Total depreciation | -12.47 | -55.82 | -27.14 | -90.27 | - 189.05 |
| EBIT | 1 042.67 | 1 804.98 | 3 803.60 | 4 946.74 | 4 855.61 |
| Other financial income | 20.71 | 1.67 | 222.32 | 163.66 | 185.74 |
| Other financial expenses | -31.40 | - 326.39 | -49.31 | -41.82 | - 490.00 |
| Pre-tax profit | 1 031.97 | 1 480.26 | 3 976.61 | 5 068.59 | 4 551.35 |
| Income taxes | - 234.03 | - 332.39 | - 884.02 | -1 120.21 | -1 007.10 |
| Net earnings | 797.94 | 1 147.87 | 3 092.59 | 3 948.38 | 3 544.25 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 239.82 | 49.00 | 248.26 | 508.00 | 666.94 |
| Tangible assets total | 239.82 | 49.00 | 248.26 | 508.00 | 666.94 |
| Other receivables | 48.83 | 60.94 | 121.84 | 121.84 | 121.84 |
| Investments total | 48.83 | 60.94 | 121.84 | 121.84 | 121.84 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2 763.54 | 3 313.81 | 5 374.44 | 5 309.79 | 6 378.74 |
| Current amounts owed by group member comp. | 12.66 | 79.69 | 331.98 | ||
| Prepayments and accrued income | 593.84 | 492.05 | 167.60 | 121.93 | 48.79 |
| Current other receivables | 127.05 | 146.30 | 101.67 | 391.19 | 380.68 |
| Short term receivables total | 3 497.08 | 4 031.85 | 5 975.69 | 5 822.90 | 6 808.20 |
| Cash and bank deposits | 485.28 | 1 912.17 | 2 876.71 | 3 076.64 | 5 948.56 |
| Cash and cash equivalents | 485.28 | 1 912.17 | 2 876.71 | 3 076.64 | 5 948.56 |
| Balance sheet total (assets) | 4 271.02 | 6 053.97 | 9 222.50 | 9 529.37 | 13 545.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 800.00 | 1 300.00 | 3 000.00 | 3 800.00 | 3 400.00 |
| Retained earnings | 739.93 | 237.87 | -1 614.26 | -2 321.67 | -1 773.30 |
| Profit of the financial year | 797.94 | 1 147.87 | 3 092.59 | 3 948.38 | 3 544.25 |
| Shareholders equity total | 2 462.87 | 2 810.74 | 4 603.32 | 5 551.70 | 5 295.95 |
| Provisions | 17.36 | 6.00 | 13.85 | 26.85 | 25.63 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 430.27 | 181.50 | 31.15 | 37.58 | 80.54 |
| Current trade creditors | 972.17 | 1 995.03 | 2 715.77 | 1 694.13 | 2 482.31 |
| Current owed to group member | 283.82 | 3 814.87 | |||
| Short-term deferred tax liabilities | 12.47 | 343.75 | 876.17 | 1 107.21 | 1 008.32 |
| Other non-interest bearing current liabilities | 375.88 | 716.96 | 958.24 | 790.17 | 792.92 |
| Accruals and deferred income | 24.00 | 37.90 | 45.00 | ||
| Current liabilities total | 1 790.79 | 3 237.23 | 4 605.32 | 3 950.82 | 8 223.96 |
| Balance sheet total (liabilities) | 4 271.02 | 6 053.97 | 9 222.50 | 9 529.37 | 13 545.54 |
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.