Shipping.fo ApS — Credit Rating and Financial Key Figures
CVR number: 39137003
Speditørvej 1, 9000 Aalborg
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 576.19 | 198.56 | 595.73 | 6.86 | 288.67 |
| Wages and salaries | - 280.31 | - 267.06 | |||
| Social security expenses | -13.30 | -3.89 | |||
| Employee benefit expenses | - 363.27 | - 249.04 | - 331.76 | ||
| Total depreciation | -8.66 | -47.20 | -53.47 | -51.09 | |
| EBIT | 212.92 | -59.14 | 216.78 | - 340.22 | -33.36 |
| Other financial income | 0.78 | 1.96 | 17.76 | 9.60 | 9.99 |
| Other financial expenses | -27.03 | -20.96 | -9.48 | -17.04 | -1.40 |
| Pre-tax profit | 186.68 | -78.14 | 225.06 | - 347.66 | -24.78 |
| Income taxes | -47.08 | 12.04 | -49.57 | 73.89 | 9.50 |
| Net earnings | 139.60 | -66.10 | 175.49 | - 273.77 | -15.27 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 95.28 | 104.56 | 51.09 | ||
| Tangible assets total | 95.28 | 104.56 | 51.09 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 610.44 | 774.75 | 500.74 | 104.87 | 234.00 |
| Current amounts owed by group member comp. | 92.88 | 92.88 | 92.88 | 92.88 | |
| Prepayments and accrued income | 6.14 | 9.83 | 6.00 | 17.66 | |
| Current other receivables | 185.71 | 79.76 | 252.31 | 293.71 | 303.40 |
| Current deferred tax assets | 34.05 | 50.88 | 56.32 | ||
| Short term receivables total | 895.17 | 991.27 | 851.93 | 542.34 | 611.39 |
| Cash and bank deposits | 91.72 | 30.99 | 61.34 | 502.32 | 31.52 |
| Cash and cash equivalents | 91.72 | 30.99 | 61.34 | 502.32 | 31.52 |
| Balance sheet total (assets) | 986.89 | 1 117.54 | 1 017.83 | 1 095.74 | 642.91 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 167.51 | 307.11 | 241.01 | 416.50 | 142.73 |
| Profit of the financial year | 139.60 | -66.10 | 175.49 | - 273.77 | -15.27 |
| Shareholders equity total | 357.11 | 291.01 | 466.50 | 192.73 | 177.46 |
| Provisions | 23.00 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.48 | 8.63 | 7.52 | ||
| Current trade creditors | 85.18 | 243.85 | 195.74 | 224.32 | 189.70 |
| Current owed to group member | 198.03 | 430.33 | 262.86 | 180.69 | 253.62 |
| Short-term deferred tax liabilities | 47.08 | 14.52 | |||
| Other non-interest bearing current liabilities | 299.50 | 152.35 | 54.73 | 487.95 | 14.61 |
| Accruals and deferred income | 1.42 | ||||
| Current liabilities total | 629.79 | 826.53 | 528.33 | 903.01 | 465.45 |
| Balance sheet total (liabilities) | 986.89 | 1 117.54 | 1 017.83 | 1 095.74 | 642.91 |
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.