BLUE WATER SHIPPING A/S — Credit Rating and Financial Key Figures
CVR number: 40516611
Trafikhavnskaj 9, 6700 Esbjerg
tel: 79134677
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 5 117.66 | 4 616.13 | 5 490.43 | 6 719.06 | 5 838.06 |
Other operating income | 13.23 | ||||
Costs of manufacturing | -5 734.68 | -4 762.85 | |||
External services | - 439.03 | - 501.46 | |||
Gross profit | 545.65 | 548.90 | 468.77 | 545.35 | 586.99 |
Employee benefit expenses | - 505.71 | - 561.83 | |||
Total depreciation | -6.72 | -8.20 | |||
EBIT | 96.72 | 108.93 | 36.89 | 32.93 | 16.96 |
Other financial income | 1.69 | 6.05 | |||
Other financial expenses | -18.54 | -29.52 | |||
Net income from associates (fin.) | 58.35 | 87.06 | |||
Pre-tax profit | 133.24 | 134.79 | 86.91 | 74.42 | 80.55 |
Income taxes | -4.84 | 0.23 | |||
Net earnings | 133.24 | 134.79 | 86.91 | 69.58 | 80.77 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Goodwill | 0.30 | ||||
Intangible assets total | 0.30 | ||||
Buildings | 13.25 | 10.88 | |||
Machinery and equipment | 13.65 | 24.32 | |||
Tangible assets total | 26.91 | 35.20 | |||
Holdings in group member companies | 273.63 | 358.32 | |||
Other receivables | 1 094.65 | 1 115.70 | 1 341.64 | 2.64 | 7.38 |
Investments total | 1 094.65 | 1 115.70 | 1 341.64 | 276.27 | 365.70 |
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 870.78 | 783.74 | |||
Current amounts owed by group member comp. | 220.36 | 262.85 | |||
Current owed by particip. interest comp. | 2.77 | ||||
Prepayments and accrued income | 30.24 | 31.91 | |||
Current other receivables | 90.90 | 64.99 | |||
Current deferred tax assets | 3.72 | 4.67 | |||
Short term receivables total | 1 215.99 | 1 150.94 | |||
Other current investments | 0.05 | 0.05 | |||
Cash and bank deposits | 8.24 | 0.68 | |||
Cash and cash equivalents | 8.29 | 0.73 | |||
Balance sheet total (assets) | 1 094.65 | 1 115.70 | 1 341.64 | 1 527.76 | 1 552.58 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 256.79 | 340.69 | 384.60 | 50.00 | 50.00 |
Shares repurchased | 20.00 | ||||
Other reserves | 120.06 | 207.11 | |||
Retained earnings | - 133.24 | - 134.79 | -86.91 | 198.60 | 158.77 |
Profit of the financial year | 133.24 | 134.79 | 86.91 | 69.58 | 80.77 |
Shareholders equity total | 256.79 | 340.69 | 384.60 | 438.24 | 516.66 |
Non-current leasing loans | 3.72 | ||||
Non-current other liabilities | 0.53 | 0.48 | |||
Non-current liabilities total | 0.53 | 4.20 | |||
Current trade creditors | 819.27 | 649.68 | |||
Current owed to participating | 12.54 | ||||
Current owed to group member | 216.40 | 306.34 | |||
Short-term deferred tax liabilities | 4.19 | ||||
Other non-interest bearing current liabilities | 49.14 | 63.16 | |||
Current liabilities total | 1 088.99 | 1 031.72 | |||
Balance sheet total (liabilities) | 256.79 | 340.69 | 384.60 | 1 527.76 | 1 552.58 |
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.