Open Ocean ApS
CVR number: 34709688
Strandvejen 246, Skotterup 3070 Snekkersten
philipleth@gmail.com
tel: 23632303
lejanlaeg.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 387.37 | 155.00 | 637.30 | 867.73 | 489.50 |
| Employee benefit expenses | - 916.23 | - 224.07 | - 303.97 | - 183.33 | - 305.73 |
| Total depreciation | -4.29 | -5.23 | - 329.23 | ||
| EBIT | - 533.15 | -69.07 | 328.10 | 355.17 | 183.77 |
| Other financial income | 0.20 | -0.05 | |||
| Other financial expenses | -3.83 | -1.57 | -11.49 | ||
| Pre-tax profit | - 533.15 | -72.70 | 326.48 | 343.67 | 183.77 |
| Income taxes | 117.29 | 14.93 | -38.04 | -75.61 | -40.43 |
| Net earnings | - 415.86 | -57.76 | 288.44 | 268.07 | 143.34 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 240.23 | ||||
| Tangible assets total | 240.23 | ||||
| Other receivables | 6.69 | 6.69 | 6.69 | 12.50 | |
| Investments total | 6.69 | 6.69 | 6.69 | 12.50 | |
| Non-current other receivables | 450.00 | 200.07 | |||
| Deferred tax assets | 160.28 | 119.85 | |||
| Long term receivables total | 610.28 | 319.92 | |||
| Inventories total | |||||
| Current trade debtors | 23.93 | 8.39 | 102.18 | 66.65 | |
| Current other receivables | 60.28 | 20.62 | |||
| Current deferred tax assets | 145.34 | 160.28 | 160.28 | ||
| Short term receivables total | 229.56 | 168.67 | 283.08 | 66.65 | |
| Cash and bank deposits | 193.82 | 112.19 | 33.69 | 3.71 | 42.67 |
| Cash and cash equivalents | 193.82 | 112.19 | 33.69 | 3.71 | 42.67 |
| Balance sheet total (assets) | 430.07 | 287.55 | 563.69 | 613.99 | 441.74 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -88.58 | - 504.43 | - 562.20 | - 273.76 | -5.69 |
| Profit of the financial year | - 415.86 | -57.76 | 288.44 | 268.07 | 143.34 |
| Shareholders equity total | - 424.43 | - 482.20 | - 193.76 | 74.31 | 217.65 |
| Non-current liabilities total | |||||
| Current trade creditors | 8.00 | 16.88 | |||
| Current owed to group member | 574.65 | 634.65 | 619.76 | ||
| Short-term deferred tax liabilities | 0.26 | 0.26 | 38.30 | ||
| Other non-interest bearing current liabilities | 271.58 | 117.96 | 99.39 | 539.68 | 224.09 |
| Current liabilities total | 854.50 | 769.75 | 757.45 | 539.68 | 224.09 |
| Balance sheet total (liabilities) | 430.07 | 287.55 | 563.69 | 613.99 | 441.74 |
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.