Ocean Outdoor Denmark A/S — Credit Rating and Financial Key Figures
CVR number: 27059759
Østergade 24 C, 1100 København K
finance@citymedia.dk
tel: 70206205
www.citymedia.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 12 226.59 | 9 968.80 | 17 280.42 | 18 072.08 | 24 655.75 |
Employee benefit expenses | -11 649.15 | -10 362.00 | -10 826.38 | -14 264.60 | -15 232.38 |
Total depreciation | -2 114.86 | -4 544.38 | -4 652.06 | -5 026.89 | -5 532.97 |
EBIT | -1 537.42 | -4 937.58 | 1 801.98 | -1 219.42 | 3 890.40 |
Other financial income | 0.50 | 813.38 | 367.90 | ||
Other financial expenses | -9.17 | - 311.52 | - 408.71 | - 744.32 | - 413.44 |
Pre-tax profit | -1 546.59 | -5 249.10 | 1 393.77 | -1 150.36 | 3 844.86 |
Income taxes | 195.46 | ||||
Net earnings | -1 351.13 | -5 249.10 | 1 393.77 | -1 150.36 | 3 844.86 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 120.10 | 25.27 | |||
Goodwill | 1 687.60 | 1 398.30 | 1 108.99 | 819.69 | 530.39 |
Intangible assets total | 1 807.70 | 1 423.57 | 1 108.99 | 819.69 | 530.39 |
Machinery and equipment | 6 879.91 | 17 029.39 | 13 048.99 | 15 402.51 | 14 152.93 |
Tangible assets total | 6 879.91 | 17 029.39 | 13 048.99 | 15 402.51 | 14 152.93 |
Other receivables | 313.00 | 353.00 | 353.00 | 353.00 | 363.00 |
Investments total | 313.00 | 353.00 | 353.00 | 353.00 | 363.00 |
Long term receivables total | |||||
Advance payments | 36.91 | 76.25 | |||
Inventories total | 36.91 | 76.25 | |||
Current trade debtors | 5 230.40 | 4 868.18 | 14 102.53 | 16 985.84 | 17 407.83 |
Prepayments and accrued income | 299.02 | ||||
Current other receivables | 270.50 | 672.05 | |||
Current deferred tax assets | 216.00 | 108.00 | 79.70 | 79.70 | 9.14 |
Short term receivables total | 5 745.42 | 5 246.69 | 14 182.23 | 17 737.58 | 17 416.98 |
Cash and bank deposits | 2 605.04 | 4 007.99 | 10 542.13 | 14 774.91 | 14 923.42 |
Cash and cash equivalents | 2 605.04 | 4 007.99 | 10 542.13 | 14 774.91 | 14 923.42 |
Balance sheet total (assets) | 17 351.07 | 28 060.63 | 39 235.35 | 49 124.60 | 47 462.97 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Other reserves | 93.68 | 19.71 | |||
Retained earnings | 2 097.63 | 820.47 | -4 408.92 | 316.35 | - 834.01 |
Profit of the financial year | -1 351.13 | -5 249.10 | 1 393.77 | -1 150.36 | 3 844.86 |
Shareholders equity total | 1 840.18 | -3 408.92 | -2 015.15 | 165.99 | 4 010.85 |
Non-current leasing loans | 6 602.24 | 5 052.48 | 5 219.43 | 3 420.16 | |
Non-current other liabilities | 1 510.39 | 2 454.65 | 1 219.05 | ||
Non-current liabilities total | 1 510.39 | 9 056.89 | 6 271.53 | 5 219.43 | 3 420.16 |
Current loans from credit institutions | 1 502.49 | 1 599.76 | 2 204.26 | 2 119.06 | |
Advances received | 1 662.22 | 3 717.68 | 1 774.78 | 2 019.05 | 1 145.10 |
Current trade creditors | 5 174.80 | 6 471.55 | 6 341.82 | 9 957.12 | 19 950.48 |
Current owed to group member | 4 804.25 | 7 035.60 | 9 685.18 | 9 612.93 | 3 252.49 |
Other non-interest bearing current liabilities | 2 359.24 | 3 685.36 | 15 577.42 | 19 945.81 | 13 564.84 |
Current liabilities total | 14 000.50 | 22 412.66 | 34 978.96 | 43 739.17 | 40 031.97 |
Balance sheet total (liabilities) | 17 351.07 | 28 060.63 | 39 235.35 | 49 124.60 | 47 462.97 |
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.