Formentera Shipping A/S
CVR number: 37640107
Lautrupsgade 7, 2100 København Ø
ops@falcon-maritime.com
tel: 69607062
Income statement (kUSD)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 41.00 | 4 323.00 | |||
| Costs of manufacturing | - 142.00 | -2 771.00 | |||
| External services | -2.00 | -61.00 | - 159.00 | ||
| Gross profit | 18.00 | -2.00 | -2.00 | - 162.00 | 1 393.00 |
| Total depreciation | -20.00 | -1 006.00 | |||
| EBIT | 18.00 | -2.00 | -2.00 | - 182.00 | 387.00 |
| Other financial income | 17.00 | 40.00 | |||
| Other financial expenses | 1.00 | - 176.00 | - 635.00 | ||
| Pre-tax profit | 18.00 | -1.00 | -2.00 | - 341.00 | - 208.00 |
| Income taxes | -4.00 | 11.00 | 130.00 | ||
| Net earnings | 14.00 | -1.00 | -2.00 | - 330.00 | -78.00 |
Assets (kUSD)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 20 280.00 | 19 274.00 | |||
| Tangible assets total | 20 280.00 | 19 274.00 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 51.00 | 126.00 | |||
| Inventories total | 51.00 | 126.00 | |||
| Current trade debtors | 5.00 | ||||
| Current amounts owed by group member comp. | 6 500.00 | 250.00 | 250.00 | ||
| Prepayments and accrued income | 335.00 | 7.00 | |||
| Current other receivables | 14.00 | 19.00 | |||
| Current deferred tax assets | 11.00 | 141.00 | |||
| Short term receivables total | 6 500.00 | 250.00 | 250.00 | 360.00 | 172.00 |
| Cash and bank deposits | 265.00 | 11.00 | 9.00 | 1 679.00 | 530.00 |
| Cash and cash equivalents | 265.00 | 11.00 | 9.00 | 1 679.00 | 530.00 |
| Balance sheet total (assets) | 6 765.00 | 261.00 | 259.00 | 22 370.00 | 20 102.00 |
Equity and liabilities (kUSD)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 149.00 | 165.00 | 152.00 | 143.00 | 148.00 |
| Shares repurchased | 6 500.00 | ||||
| Retained earnings | 94.00 | 93.00 | 105.00 | 12 612.00 | 14 277.00 |
| Profit of the financial year | 14.00 | -1.00 | -2.00 | - 330.00 | -78.00 |
| Shareholders equity total | 6 757.00 | 257.00 | 255.00 | 12 425.00 | 14 347.00 |
| Non-current loans from credit institutions | 7 613.00 | 3 583.00 | |||
| Non-current liabilities total | 7 613.00 | 3 583.00 | |||
| Current loans from credit institutions | 2 030.00 | 2 030.00 | |||
| Advances received | 188.00 | ||||
| Current trade creditors | 4.00 | 4.00 | 4.00 | 72.00 | 17.00 |
| Current owed to group member | 42.00 | ||||
| Short-term deferred tax liabilities | 4.00 | ||||
| Accruals and deferred income | 125.00 | ||||
| Current liabilities total | 8.00 | 4.00 | 4.00 | 2 332.00 | 2 172.00 |
| Balance sheet total (liabilities) | 6 765.00 | 261.00 | 259.00 | 22 370.00 | 20 102.00 |
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.