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
MST Marine A/S — Credit Rating and Financial Key Figures
CVR number: 36684615
Nordhavnsvej 2 B, 3000 Helsingør
info@onesails.dk
tel: 53770900
www.onesails.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 574.00 | 1 617.00 | 469.65 | 1 436.79 | 2 033.05 |
| Employee benefit expenses | -1 478.00 | -1 197.00 | - 715.44 | -1 690.80 | -1 627.47 |
| Total depreciation | -31.00 | -32.00 | -14.93 | -10.03 | -8.23 |
| EBIT | 65.00 | 388.00 | - 260.71 | - 264.05 | 397.34 |
| Other financial income | 7.00 | 15.00 | 0.79 | 5.31 | 2.76 |
| Other financial expenses | -25.00 | -96.00 | -12.14 | -53.27 | -46.82 |
| Pre-tax profit | 47.00 | 307.00 | - 272.07 | - 312.00 | 353.29 |
| Income taxes | -11.00 | -73.00 | 59.27 | 5.84 | -39.16 |
| Net earnings | 36.00 | 234.00 | - 212.80 | - 306.16 | 314.12 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 29.00 | 17.00 | 11.20 | 7.27 | 4.04 |
| Machinery and equipment | 46.00 | 27.00 | 17.77 | 11.67 | 6.67 |
| Tangible assets total | 75.00 | 44.00 | 28.97 | 18.93 | 10.70 |
| Investments total | 36.00 | 36.00 | 36.00 | 36.00 | 36.00 |
| Long term receivables total | |||||
| Finished products/goods | 1 007.00 | 1 289.00 | 1 379.57 | 1 186.96 | 1 368.08 |
| Inventories total | 1 007.00 | 1 289.00 | 1 379.57 | 1 186.96 | 1 368.08 |
| Current trade debtors | 782.00 | 380.00 | 314.73 | 466.56 | 420.64 |
| Prepayments and accrued income | 22.25 | 32.97 | 29.11 | ||
| Current other receivables | 1.00 | 1.00 | 0.56 | 6.43 | 6.42 |
| Current deferred tax assets | 2.00 | 4.00 | 62.89 | 68.73 | 43.56 |
| Short term receivables total | 785.00 | 385.00 | 400.43 | 574.70 | 499.74 |
| Cash and bank deposits | 80.00 | 172.00 | 442.73 | ||
| Cash and cash equivalents | 80.00 | 172.00 | 442.73 | ||
| Balance sheet total (assets) | 1 983.00 | 1 926.00 | 1 844.97 | 2 259.32 | 1 914.52 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | -15.00 | 21.00 | 254.57 | 41.76 | - 264.39 |
| Profit of the financial year | 36.00 | 234.00 | - 212.80 | - 306.16 | 314.12 |
| Shareholders equity total | 521.00 | 755.00 | 541.77 | 235.61 | 549.73 |
| Non-current other liabilities | 335.00 | 385.00 | |||
| Non-current deferred tax liabilities | 2.00 | 77.00 | 359.98 | 358.31 | 340.56 |
| Non-current liabilities total | 337.00 | 462.00 | 359.98 | 358.31 | 340.56 |
| Current loans from credit institutions | 424.22 | 243.68 | |||
| Advances received | 247.00 | 114.00 | 131.73 | 1 247.76 | 271.80 |
| Current trade creditors | 382.00 | 208.00 | 73.65 | 186.62 | 167.61 |
| Current owed to participating | 0.28 | 0.28 | 0.35 | ||
| Short-term deferred tax liabilities | 77.26 | ||||
| Other non-interest bearing current liabilities | 496.00 | 387.00 | 236.09 | 230.75 | 340.79 |
| Current liabilities total | 1 125.00 | 709.00 | 943.23 | 1 665.40 | 1 024.23 |
| Balance sheet total (liabilities) | 1 983.00 | 1 926.00 | 1 844.97 | 2 259.32 | 1 914.52 |
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.