Intercargo Forest ApS — Credit Rating and Financial Key Figures
CVR number: 42304042
Trafikhavnskaj 19, 6700 Esbjerg
thomas.kragh@wkragh.dk
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | -12.46 | 50.36 | 122.54 |
Total depreciation | -14.55 | -19.10 | -20.61 |
EBIT | -27.02 | 31.27 | 101.93 |
Other financial income | 0.03 | ||
Other financial expenses | -8.51 | -53.69 | -73.70 |
Pre-tax profit | -35.53 | -22.42 | 28.27 |
Net earnings | -35.53 | -22.42 | 28.27 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Land and waters | 1 481.75 | 1 552.65 | 1 532.04 |
Tangible assets total | 1 481.75 | 1 552.65 | 1 532.04 |
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 87.50 | ||
Prepayments and accrued income | 6.15 | 6.71 | 6.94 |
Current other receivables | 62.62 | 27.13 | 4.11 |
Short term receivables total | 68.77 | 33.84 | 98.56 |
Cash and bank deposits | 34.84 | 14.00 | 46.34 |
Cash and cash equivalents | 34.84 | 14.00 | 46.34 |
Balance sheet total (assets) | 1 585.37 | 1 600.49 | 1 676.94 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Retained earnings | 60.00 | 24.47 | 2.05 |
Profit of the financial year | -35.53 | -22.42 | 28.27 |
Shareholders equity total | 64.47 | 42.05 | 70.32 |
Non-current loans from credit institutions | 926.19 | 909.85 | 897.36 |
Non-current liabilities total | 926.19 | 909.85 | 897.36 |
Current loans from credit institutions | 35.50 | 31.79 | 20.00 |
Current trade creditors | 271.70 | 0.28 | |
Current owed to participating | 26.99 | ||
Other non-interest bearing current liabilities | 287.50 | 416.64 | 472.36 |
Accruals and deferred income | 199.88 | 189.91 | |
Current liabilities total | 594.70 | 648.59 | 709.26 |
Balance sheet total (liabilities) | 1 585.37 | 1 600.49 | 1 676.94 |
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.