O.C Ship Repair ApS — Credit Rating and Financial Key Figures
CVR number: 41860650
Morsøgade 9 B, 6700 Esbjerg
kasper@knmontage.com
Income statement (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 433.12 | 3 860.25 | 5 240.23 |
| Employee benefit expenses | - 861.91 | -3 224.06 | -4 448.42 |
| Total depreciation | -23.31 | -46.76 | -64.30 |
| EBIT | 547.89 | 589.44 | 727.51 |
| Other financial income | 2.08 | ||
| Other financial expenses | -6.73 | -10.66 | -13.12 |
| Pre-tax profit | 541.15 | 578.78 | 716.47 |
| Income taxes | - 123.13 | - 133.38 | - 164.29 |
| Net earnings | 418.03 | 445.40 | 552.18 |
Assets (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 44.99 | 35.99 | |
| Machinery and equipment | 130.17 | 149.65 | 124.68 |
| Tangible assets total | 130.17 | 194.64 | 160.67 |
| Other receivables | 54.69 | 54.69 | 78.55 |
| Investments total | 54.69 | 54.69 | 78.55 |
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 442.93 | 922.98 | 1 355.90 |
| Prepayments and accrued income | 8.54 | 12.23 | |
| Current other receivables | 20.21 | 0.00 | |
| Short term receivables total | 471.67 | 922.98 | 1 368.13 |
| Cash and bank deposits | 69.34 | 120.31 | 409.70 |
| Cash and cash equivalents | 69.34 | 120.31 | 409.70 |
| Balance sheet total (assets) | 725.87 | 1 292.61 | 2 017.05 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 200.00 | 300.00 | 300.00 |
| Retained earnings | - 200.00 | -81.97 | 63.42 |
| Profit of the financial year | 418.03 | 445.40 | 552.18 |
| Shareholders equity total | 458.03 | 703.42 | 955.60 |
| Provisions | 3.31 | 4.98 | 1.57 |
| Non-current liabilities total | |||
| Current trade creditors | 27.84 | 153.19 | 525.02 |
| Current owed to participating | 5.29 | 15.20 | 17.80 |
| Short-term deferred tax liabilities | 124.96 | 137.51 | 118.15 |
| Other non-interest bearing current liabilities | 106.44 | 278.32 | 398.91 |
| Current liabilities total | 264.53 | 584.21 | 1 059.88 |
| Balance sheet total (liabilities) | 725.87 | 1 292.61 | 2 017.05 |
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.