NSM MARINE & OFFSHORE SERVICE A/S — Credit Rating and Financial Key Figures
CVR number: 35042199
Kystvejen 100, 5330 Munkebo
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 171.02 | 7 332.38 | 7 635.55 | 8 014.21 | 22 969.90 |
| Employee benefit expenses | -6 861.86 | -6 170.13 | -5 099.39 | -4 795.11 | -11 552.92 |
| Other operating expenses | -6.67 | -5.20 | -2 477.45 | ||
| Total depreciation | - 338.78 | - 347.82 | - 306.94 | - 463.09 | - 411.19 |
| EBIT | 1 970.39 | 807.75 | 2 224.02 | 2 756.01 | 8 528.34 |
| Other financial income | 2.05 | 12.50 | 155.59 | 67.08 | 431.58 |
| Other financial expenses | - 138.87 | - 324.35 | -76.52 | - 332.29 | - 100.11 |
| Pre-tax profit | 1 833.56 | 495.90 | 2 303.08 | 2 490.79 | 8 859.80 |
| Income taxes | - 444.41 | - 154.72 | - 564.42 | - 627.90 | -2 059.74 |
| Net earnings | 1 389.16 | 341.17 | 1 738.66 | 1 862.89 | 6 800.06 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 171.12 | 83.50 | 53.09 | 41.42 | 29.76 |
| Machinery and equipment | 774.80 | 904.32 | 755.19 | 1 332.40 | 1 085.50 |
| Tangible assets total | 945.92 | 987.82 | 808.28 | 1 373.82 | 1 115.26 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 353.66 | 6 083.96 | 3 746.65 | 12 137.66 | 5 794.35 |
| Current amounts owed by group member comp. | 62.50 | 411.39 | 554.26 | 3 028.47 | 5 387.28 |
| Prepayments and accrued income | 235.99 | 27.28 | 66.82 | 117.46 | 63.47 |
| Current other receivables | 10 854.18 | 20.00 | 1 456.14 | 2 374.41 | 1 186.42 |
| Short term receivables total | 11 506.33 | 6 542.63 | 5 823.87 | 17 658.01 | 12 431.53 |
| Cash and bank deposits | 1 619.65 | 4 366.93 | 2 939.38 | 521.47 | 4 999.88 |
| Cash and cash equivalents | 1 619.65 | 4 366.93 | 2 939.38 | 521.47 | 4 999.88 |
| Balance sheet total (assets) | 14 071.90 | 11 897.38 | 9 571.53 | 19 553.30 | 18 546.66 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 889.16 | 341.17 | 738.66 | 862.89 | 5 800.06 |
| Retained earnings | - 889.16 | 158.83 | - 238.66 | 637.11 | -3 300.06 |
| Profit of the financial year | 1 389.16 | 341.17 | 1 738.66 | 1 862.89 | 6 800.06 |
| Shareholders equity total | 1 889.16 | 1 341.17 | 2 738.66 | 3 862.89 | 9 800.06 |
| Provisions | 327.07 | 64.37 | 82.38 | 136.68 | 33.21 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 23.50 | 16.42 | 31.35 | ||
| Current trade creditors | 288.90 | 379.85 | 648.42 | 762.35 | 1 238.43 |
| Current owed to participating | 63.23 | 29.00 | |||
| Current owed to group member | 9 423.94 | 5 468.51 | 5 228.12 | 13 201.96 | 167.31 |
| Short-term deferred tax liabilities | 265.06 | 417.43 | 546.41 | 573.60 | 2 163.22 |
| Other non-interest bearing current liabilities | 1 814.54 | 4 197.06 | 304.04 | 999.41 | 5 113.08 |
| Current liabilities total | 11 855.67 | 10 491.84 | 6 750.49 | 15 553.73 | 8 713.39 |
| Balance sheet total (liabilities) | 14 071.90 | 11 897.38 | 9 571.53 | 19 553.30 | 18 546.66 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.