OX-CONSULT ApS — Credit Rating and Financial Key Figures
CVR number: 31158087
Lokesvej 1, 6840 Oksbøl
ox-consult@mail.dk
tel: 29465675
www.ox-consult.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 79.23 | 49.34 | 74.84 | 74.32 | 83.70 |
| Purchases during the financial year | -11.63 | -7.66 | -10.77 | -12.10 | |
| Costs of manufacturing | -17.31 | -12.10 | -12.46 | -14.81 | -30.57 |
| External services | -4.13 | -3.04 | -0.68 | ||
| Rents | -9.57 | -10.90 | -11.94 | -12.94 | -14.93 |
| Gross profit | 52.36 | 14.71 | 38.66 | 32.76 | 25.42 |
| Total depreciation | -21.00 | -12.00 | -18.00 | -15.00 | -12.50 |
| EBIT | 31.36 | 2.71 | 20.66 | 17.76 | 12.92 |
| Other financial expenses | -0.48 | -0.54 | -0.93 | -2.00 | -0.07 |
| Pre-tax profit | 30.88 | 2.16 | 19.73 | 15.76 | 12.85 |
| Net earnings | 30.88 | 2.16 | 19.73 | 15.76 | 12.85 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 |
| Buildings | 184.34 | 172.34 | 154.34 | 139.34 | 126.84 |
| Machinery and equipment | 355.00 | 405.51 | 422.28 | 449.19 | 482.37 |
| Tangible assets total | 1 139.34 | 1 177.85 | 1 176.62 | 1 188.53 | 1 209.21 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 62.06 | 25.71 | 46.68 | 46.96 | 47.20 |
| Cash and cash equivalents | 62.06 | 25.71 | 46.68 | 46.96 | 47.20 |
| Balance sheet total (assets) | 1 201.40 | 1 203.56 | 1 223.29 | 1 235.49 | 1 256.40 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 222.21 | - 191.33 | - 189.17 | - 169.47 | - 153.70 |
| Profit of the financial year | 30.88 | 2.16 | 19.73 | 15.76 | 12.85 |
| Shareholders equity total | -66.33 | -64.17 | -44.44 | -28.70 | -15.85 |
| Provisions | 0.40 | ||||
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 1 267.73 | 1 267.73 | 1 267.73 | 1 263.80 | 1 272.26 |
| Current liabilities total | 1 267.73 | 1 267.73 | 1 267.73 | 1 263.80 | 1 272.26 |
| Balance sheet total (liabilities) | 1 201.40 | 1 203.56 | 1 223.29 | 1 235.49 | 1 256.40 |
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.