NORDIC MARINE CONSULT A/S
CVR number: 36423455
Jessens Mole 1, 5700 Svendborg
tel: 20277063
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 324.55 | 2 787.51 | 2 206.44 | 2 319.82 | 2 660.80 |
| Employee benefit expenses | -2 692.88 | -2 397.12 | -1 844.28 | -1 900.73 | -2 148.73 |
| Total depreciation | -73.38 | -21.48 | -26.90 | -22.39 | -14.67 |
| EBIT | 558.28 | 368.90 | 335.26 | 396.70 | 497.39 |
| Other financial income | 0.96 | 12.92 | 3.97 | 6.11 | 7.11 |
| Other financial expenses | -2.32 | -6.26 | -9.94 | -10.61 | -5.45 |
| Pre-tax profit | 556.92 | 375.57 | 329.28 | 392.20 | 499.05 |
| Income taxes | - 127.78 | -85.37 | -81.65 | -90.29 | - 115.81 |
| Net earnings | 429.14 | 290.19 | 247.63 | 301.91 | 383.24 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 4.00 | ||||
| Tangible assets total | 4.00 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 190.82 | 112.10 | 561.32 | 280.33 | 472.85 |
| Current amounts owed by group member comp. | 230.52 | 46.43 | 25.00 | ||
| Prepayments and accrued income | 32.66 | 33.93 | 27.27 | 26.99 | 35.81 |
| Current other receivables | 441.34 | 614.51 | 668.66 | 706.00 | 762.83 |
| Current deferred tax assets | 0.49 | ||||
| Short term receivables total | 895.34 | 807.47 | 1 257.25 | 1 013.32 | 1 296.49 |
| Other current investments | 14.37 | 26.77 | 26.32 | 25.22 | 28.79 |
| Cash and bank deposits | 822.80 | 678.04 | 240.18 | 782.41 | 909.21 |
| Cash and cash equivalents | 837.17 | 704.81 | 266.51 | 807.63 | 938.00 |
| Balance sheet total (assets) | 1 736.51 | 1 512.27 | 1 523.75 | 1 820.95 | 2 234.49 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 300.00 | 200.00 | 100.00 | 500.00 | |
| Retained earnings | - 419.17 | - 190.03 | 0.16 | 247.79 | 49.71 |
| Profit of the financial year | 429.14 | 290.19 | 247.63 | 301.91 | 383.24 |
| Shareholders equity total | 809.97 | 800.16 | 847.79 | 1 049.71 | 1 432.95 |
| Provisions | 36.25 | 5.94 | 7.88 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 45.00 | 70.16 | 20.91 | ||
| Current owed to participating | 0.61 | 0.61 | 0.07 | ||
| Current owed to group member | 161.91 | 161.91 | 277.76 | 300.06 | 158.29 |
| Short-term deferred tax liabilities | 137.29 | 122.01 | 80.54 | 53.28 | 113.48 |
| Other non-interest bearing current liabilities | 545.48 | 427.59 | 317.60 | 341.81 | 500.99 |
| Current liabilities total | 890.29 | 712.11 | 675.96 | 765.31 | 793.67 |
| Balance sheet total (liabilities) | 1 736.51 | 1 512.27 | 1 523.75 | 1 820.95 | 2 234.49 |
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.