Stiesdal Offshore A/S — Credit Rating and Financial Key Figures

CVR number: 38585118
Vejlevej 270, 7323 Give

Income statement (kDKK)

2020
2021
2022
2023
2024
Fiscal period length1212121212
Net sales
Gross profit-1 662.00535.00- 518.009 071.764 682.80
Wages and salaries-4 174.00
Social security expenses-4 174.00
Employee benefit expenses-15 704.00-26 266.00-31 096.83-30 120.18
Total depreciation- 158.00-11.00-26.21- 100.25
EBIT-1 820.00-15 169.00-26 795.00-22 051.28-25 537.64
Other financial income1.0017.001 546.49699.17
Other financial expenses-1 643.00-3 875.00-7 395.00-19 286.59-21 320.56
Reduction non-current investment assets-1 933.66-98.82
Pre-tax profit-3 462.00-19 044.00-34 173.00-41 725.04-46 257.84
Income taxes6 318.007 084.009 765.008 962.2410 388.06
Net earnings2 856.00-11 960.00-24 408.00-32 762.80-35 869.78

Assets (kDKK)

2020
2021
2022
2023
2024
Development expenditure93 047.00136 902.00171 019.00182 973.93194 774.54
Intangible rights937.50
Intangible assets total93 047.00136 902.00171 019.00182 973.93195 712.04
Machinery and equipment46.0063.0545.70
Tangible assets total46.0063.0545.70
Participating interests1 486.001 934.001 934.00
Investments total1 486.001 934.001 934.00371.64
Non-current other receivables345.00373.00
Long term receivables total345.00373.00
Inventories total
Current trade debtors9 164.00289.00760.672 247.55
Current amounts owed by group member comp.111.31
Current owed by particip. interest comp.249.00
Prepayments and accrued income55.00253.00538.81337.78
Current other receivables19 628.0010 333.0017 473.003 239.834 594.31
Current deferred tax assets6 472.007 075.0013 776.0020 421.7826 790.50
Short term receivables total26 155.0026 821.0031 791.0025 072.4033 970.14
Cash and bank deposits12 639.0019 801.009 473.0028 353.1699 566.79
Cash and cash equivalents12 639.0019 801.009 473.0028 353.1699 566.79
Balance sheet total (assets)133 327.00185 803.00214 636.00236 834.18329 294.66

Equity and liabilities (kDKK)

2020
2021
2022
2023
2024
Share capital3 153.003 153.003 153.003 152.813 982.94
Other reserves75 208.00109 807.00146 825.00142 719.66151 924.14
Retained earnings- 659.00-32 401.00-81 379.00- 101 682.58-31 729.99
Profit of the financial year2 856.00-11 960.00-24 408.00-32 762.80-35 869.78
Shareholders equity total80 558.0068 599.0044 191.0011 427.0988 307.31
Provisions154.00
Non-current loans from credit institutions450.00
Non-current leasing loans13 361.0015 356.0017 659.0020 308.4623 354.73
Non-current owed to group member56 266.18
Non-current accruals and deferred income142 355.70157 206.90
Non-current other liabilities330.00
Non-current liabilities total14 141.0015 356.0017 659.00162 664.16236 827.81
Current trade creditors3 630.007 596.004 361.002 078.621 248.71
Current owed to group member34 097.0086 997.00146 504.0057 884.27670.56
Other non-interest bearing current liabilities747.001 732.001 079.002 279.651 525.36
Accruals and deferred income5 523.00842.00500.40714.91
Current liabilities total38 474.00101 848.00152 786.0062 742.934 159.55
Balance sheet total (liabilities)133 327.00185 803.00214 636.00236 834.18329 294.66
Try the full version of our system for free
Bankruptcy risk visualization example

... and more!

No registration needed.