SEA-POINT MARINE EQUIPMENT A/S — Credit Rating and Financial Key Figures
CVR number: 27197795
Stat-Ene-Vej 68, Fraugde 5220 Odense SØ
tel: 66125548
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 153.13 | 2 999.54 | 3 629.36 | 2 216.94 | 2 039.05 |
| Employee benefit expenses | -1 649.58 | -2 016.93 | -2 296.86 | -2 072.24 | -1 493.05 |
| Total depreciation | - 272.43 | - 308.85 | - 225.43 | - 137.09 | -32.55 |
| EBIT | 231.13 | 673.75 | 1 107.08 | 7.61 | 513.45 |
| Other financial income | 27.69 | 10.48 | 12.10 | 19.71 | 2.59 |
| Other financial expenses | - 245.17 | - 194.18 | - 133.34 | - 244.10 | - 290.38 |
| Pre-tax profit | 13.65 | 490.06 | 985.84 | - 216.78 | 225.66 |
| Income taxes | -2.90 | - 107.81 | - 216.89 | 47.69 | -53.36 |
| Net earnings | 10.74 | 382.24 | 768.96 | - 169.09 | 172.31 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 575.84 | 366.09 | 153.34 | 27.06 | |
| Intangible assets total | 575.84 | 366.09 | 153.34 | 27.06 | |
| Machinery and equipment | 16.38 | 28.97 | 16.30 | 5.49 | |
| Tangible assets total | 16.38 | 28.97 | 16.30 | 5.49 | |
| Other receivables | 0.00 | ||||
| Investments total | 0.00 | ||||
| Long term receivables total | |||||
| Finished products/goods | 6 636.39 | 6 028.19 | 7 494.83 | 9 264.37 | 8 373.16 |
| Advance payments | 50.21 | 278.92 | 371.70 | 2.13 | 1.49 |
| Inventories total | 6 686.60 | 6 307.11 | 7 866.53 | 9 266.50 | 8 374.66 |
| Current trade debtors | 462.37 | 368.43 | 399.30 | 268.87 | 203.50 |
| Current amounts owed by group member comp. | 522.73 | 669.50 | 962.28 | 60.58 | |
| Prepayments and accrued income | 17.67 | 22.76 | 28.97 | 29.62 | 26.93 |
| Current other receivables | 0.00 | 1.29 | 1.30 | ||
| Current deferred tax assets | 1.21 | 21.67 | 9.38 | ||
| Short term receivables total | 1 003.98 | 1 060.68 | 1 390.56 | 321.45 | 301.69 |
| Cash and bank deposits | 1.40 | 2.57 | 89.99 | 0.43 | 1.86 |
| Cash and cash equivalents | 1.40 | 2.57 | 89.99 | 0.43 | 1.86 |
| Balance sheet total (assets) | 8 284.20 | 7 765.43 | 9 516.72 | 9 620.94 | 8 678.20 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 1 141.03 | 1 151.77 | 1 534.02 | 3 282.54 | 3 113.45 |
| Profit of the financial year | 10.74 | 382.24 | 768.96 | - 169.09 | 172.31 |
| Shareholders equity total | 1 651.77 | 2 034.02 | 2 802.98 | 3 613.45 | 3 785.76 |
| Provisions | 119.92 | 74.15 | 26.02 | 0.00 | |
| Non-current other liabilities | 64.65 | 161.07 | 163.48 | ||
| Non-current deferred tax liabilities | 166.30 | 172.12 | |||
| Non-current liabilities total | 64.65 | 161.07 | 163.48 | 166.30 | 172.12 |
| Current loans from credit institutions | 3 975.05 | 1 998.89 | 3 085.78 | 4 953.10 | 4 051.98 |
| Current trade creditors | 294.38 | 139.23 | 680.15 | 205.26 | 178.44 |
| Current owed to participating | 80.00 | 100.00 | 230.63 | 225.81 | |
| Current owed to group member | 1 684.77 | 1 869.06 | 1 754.68 | ||
| Short-term deferred tax liabilities | 153.58 | 265.01 | 62.26 | ||
| Other non-interest bearing current liabilities | 413.67 | 1 335.44 | 638.62 | 452.20 | 201.83 |
| Current liabilities total | 6 447.86 | 5 496.20 | 6 524.24 | 5 841.19 | 4 720.33 |
| Balance sheet total (liabilities) | 8 284.20 | 7 765.43 | 9 516.72 | 9 620.94 | 8 678.20 |
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.