Independent Bulk Carriers A/S — Credit Rating and Financial Key Figures
CVR number: 40804099
Strandvejen 125, 2900 Hellerup
tel: 20779277
Income statement (kUSD)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -1 132.00 | 7 090.00 | 10 326.00 | 3 203.00 | - 396.36 |
| Employee benefit expenses | - 233.00 | - 488.00 | - 275.00 | - 255.86 | |
| Total depreciation | -8.00 | -19.00 | -45.00 | ||
| EBIT | -1 238.00 | 6 849.00 | 9 819.00 | 2 883.00 | - 652.22 |
| Other financial income | 5.00 | 460.00 | 268.19 | ||
| Other financial expenses | - 137.00 | - 356.00 | - 155.00 | -4.24 | |
| Pre-tax profit | - 970.00 | 1 481.00 | 1 984.00 | 3 188.00 | - 388.27 |
| Income taxes | -1 481.00 | -1 984.00 | - 706.00 | - 219.13 | |
| Net earnings | - 970.00 | 2 482.00 | - 607.40 |
Assets (kUSD)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 110.00 | 92.00 | |||
| Tangible assets total | 110.00 | 92.00 | |||
| Other receivables | 3 172.00 | 4.00 | 9.00 | 10.00 | 4.99 |
| Investments total | 3 172.00 | 4.00 | 9.00 | 10.00 | 4.99 |
| Long term receivables total | |||||
| Raw materials and consumables | 2 416.00 | 2 298.00 | 986.00 | ||
| Inventories total | 2 416.00 | 2 298.00 | 986.00 | ||
| Current trade debtors | 837.00 | 1 339.00 | 529.00 | 66.50 | |
| Current amounts owed by group member comp. | 6.00 | 206.00 | 216.00 | ||
| Prepayments and accrued income | 7.00 | 321.00 | 21.00 | 74.39 | |
| Current other receivables | 4 629.00 | 3 373.00 | 2 159.00 | 74.74 | |
| Current deferred tax assets | 75.00 | 929.00 | 224.00 | ||
| Short term receivables total | 5 548.00 | 5 968.00 | 3 139.00 | 431.63 | |
| Cash and bank deposits | 2 398.00 | 11 033.00 | 5 318.00 | 6 300.87 | |
| Cash and cash equivalents | 2 398.00 | 11 033.00 | 5 318.00 | 6 300.87 | |
| Balance sheet total (assets) | 3 172.00 | 10 476.00 | 19 400.00 | 9 453.00 | 6 737.49 |
Equity and liabilities (kUSD)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | - 895.00 | 75.00 | 75.00 | 75.00 | 75.13 |
| Shares repurchased | 5 820.00 | 1 482.00 | 800.00 | ||
| Retained earnings | 970.00 | 4 261.00 | 5 924.00 | 4 443.00 | 6 125.26 |
| Profit of the financial year | - 970.00 | 2 482.00 | - 607.40 | ||
| Shareholders equity total | - 895.00 | 4 336.00 | 11 819.00 | 8 482.00 | 6 392.99 |
| Provisions | 2 870.00 | 8 469.00 | |||
| Capital loans | 1 050.00 | ||||
| Non-current owed to group member | 416.00 | ||||
| Non-current liabilities total | 1 466.00 | ||||
| Advances received | 2 627.00 | 1 102.00 | 345.00 | ||
| Current trade creditors | 1 003.00 | 2 075.00 | 447.00 | 253.87 | |
| Current owed to group member | 167.00 | 82.00 | 79.77 | ||
| Short-term deferred tax liabilities | 1 283.00 | 191.00 | |||
| Other non-interest bearing current liabilities | 863.00 | 3 054.00 | 19.00 | 10.86 | |
| Accruals and deferred income | 364.00 | 4 342.00 | 78.00 | ||
| Current liabilities total | 6 140.00 | 10 931.00 | 971.00 | 344.51 | |
| Balance sheet total (liabilities) | - 895.00 | 14 812.00 | 31 219.00 | 9 453.00 | 6 737.49 |
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.