Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
MARINE EL A/S — Credit Rating and Financial Key Figures
CVR number: 15512199
Læssevej 14, 9850 Hirtshals
info@marine-el.dk
tel: 98943591
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 084.00 | 10 012.00 | 8 355.69 | 11 163.24 | 13 810.56 |
| Employee benefit expenses | -7 084.00 | -7 075.00 | -7 241.84 | -8 295.71 | -8 463.66 |
| Other operating expenses | -22.18 | - 250.53 | |||
| Total depreciation | - 222.00 | - 236.00 | - 311.34 | - 263.66 | - 340.78 |
| EBIT | 1 778.00 | 2 701.00 | 802.50 | 2 581.69 | 4 755.58 |
| Other financial income | 6.00 | 30.00 | 9.04 | 9.45 | 6.54 |
| Other financial expenses | - 134.00 | -65.00 | - 126.55 | - 157.11 | -78.69 |
| Reduction non-current investment assets | -4.16 | ||||
| Pre-tax profit | 1 650.00 | 2 666.00 | 684.99 | 2 434.03 | 4 679.28 |
| Income taxes | - 363.00 | - 593.00 | - 168.45 | - 538.82 | -1 027.72 |
| Net earnings | 1 287.00 | 2 073.00 | 516.54 | 1 895.21 | 3 651.55 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 084.00 | 1 152.00 | 1 330.88 | 1 284.60 | |
| Machinery and equipment | 575.00 | 1 174.00 | 944.28 | 1 457.98 | 1 486.26 |
| Tangible assets total | 1 659.00 | 2 326.00 | 2 275.16 | 2 742.57 | 1 486.26 |
| Investments total | |||||
| Non-current loans receivable | 4.00 | 4.00 | 4.16 | 4.16 | |
| Long term receivables total | 4.00 | 4.00 | 4.16 | 4.16 | |
| Raw materials and consumables | 1 101.00 | 1 301.00 | 1 209.14 | 1 122.75 | 1 101.79 |
| Inventories total | 1 101.00 | 1 301.00 | 1 209.14 | 1 122.75 | 1 101.79 |
| Current trade debtors | 1 280.00 | 1 052.00 | 2 075.70 | 3 002.25 | 1 729.37 |
| Prepayments and accrued income | 75.00 | 7.00 | 22.69 | 18.41 | 66.27 |
| Current other receivables | 1 558.00 | 1 220.00 | 1 238.46 | 1 346.06 | 734.59 |
| Current deferred tax assets | 2.00 | ||||
| Short term receivables total | 2 913.00 | 2 281.00 | 3 336.85 | 4 366.72 | 2 530.23 |
| Cash and bank deposits | 652.00 | 1 468.00 | 26.15 | 1 237.00 | 5 745.17 |
| Cash and cash equivalents | 652.00 | 1 468.00 | 26.15 | 1 237.00 | 5 745.17 |
| Balance sheet total (assets) | 6 329.00 | 7 380.00 | 6 851.45 | 9 473.19 | 10 863.44 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Asset revaluation reserve | 525.00 | 502.00 | 485.07 | 471.87 | |
| Shares repurchased | 1 000.00 | 1 800.00 | 500.00 | 1 800.00 | |
| Retained earnings | - 590.00 | -1 079.00 | 510.97 | - 759.29 | 1 607.79 |
| Profit of the financial year | 1 287.00 | 2 073.00 | 516.54 | 1 895.21 | 3 651.55 |
| Shareholders equity total | 2 722.00 | 3 796.00 | 2 512.58 | 3 907.79 | 5 759.34 |
| Provisions | 276.00 | 225.00 | 205.00 | 310.00 | 195.00 |
| Non-current leasing loans | 379.00 | 756.00 | 600.50 | 1 030.15 | 1 042.31 |
| Non-current other liabilities | 395.00 | 396.00 | 312.80 | 271.36 | 280.84 |
| Non-current deferred tax liabilities | 196.00 | 588.00 | 147.45 | 345.82 | 1 057.72 |
| Non-current liabilities total | 970.00 | 1 740.00 | 1 060.75 | 1 647.33 | 2 380.87 |
| Current loans from credit institutions | 114.27 | 2.05 | |||
| Current trade creditors | 693.00 | 543.00 | 675.16 | 1 649.62 | 651.16 |
| Current owed to participating | 206.00 | 1 010.60 | 538.97 | 59.79 | |
| Other non-interest bearing current liabilities | 1 462.00 | 1 076.00 | 1 273.10 | 1 263.20 | 1 266.42 |
| Accruals and deferred income | 154.24 | 550.87 | |||
| Current liabilities total | 2 361.00 | 1 619.00 | 3 073.13 | 3 608.08 | 2 528.23 |
| Balance sheet total (liabilities) | 6 329.00 | 7 380.00 | 6 851.45 | 9 473.19 | 10 863.44 |
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.