Maersk Supply Service Holding ApS
CVR number: 40922504
Lyngby Hovedgade 85, 2800 Kongens Lyngby
Income statement (kUSD)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 390 300.00 | 422 900.00 |
| Costs of manufacturing | - 365 600.00 | - 385 700.00 |
| Gross profit | 24 700.00 | 37 200.00 |
| Other operating expenses | 10 300.00 | 51 000.00 |
| Total depreciation | -18 800.00 | -29 600.00 |
| Net income from associates | - 100.00 | - 100.00 |
| EBIT | 16 100.00 | 58 500.00 |
| Other financial income | 18 100.00 | 58 300.00 |
| Other financial expenses | -18 800.00 | -22 500.00 |
| Pre-tax profit | 5 100.00 | 43 300.00 |
| Income taxes | -1 400.00 | - 100.00 |
| Net earnings | 3 700.00 | 43 200.00 |
Assets (kUSD)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible rights | 16 500.00 | 8 500.00 | |
| Intangible assets total | 16 500.00 | 8 500.00 | |
| Machinery and equipment | 436 300.00 | 470 900.00 | |
| Advance payments and construction in progress | 118 500.00 | 150 900.00 | |
| Tangible assets total | 554 800.00 | 621 800.00 | |
| Other non-current investments | 14 600.00 | ||
| Investments total | 14 600.00 | ||
| Non-current loans receivable | 700.00 | 1 200.00 | |
| Deferred tax assets | 800.00 | 6 500.00 | |
| Long term receivables total | 1 500.00 | 7 700.00 | |
| Inventories total | 21 300.00 | 15 100.00 | |
| Current trade debtors | 96 400.00 | 147 900.00 | |
| Current loans receivable | 108 600.00 | 18 200.00 | |
| Prepayments and accrued income | 2 800.00 | 3 900.00 | |
| Current other receivables | -23 900.00 | ||
| Current deferred tax assets | 4 500.00 | 7 300.00 | |
| Fair value of financial assets | 1 100.00 | ||
| Short term receivables total | -23 900.00 | 213 400.00 | 177 300.00 |
| Cash and bank deposits | 23 900.00 | 20 900.00 | 74 700.00 |
| Cash and cash equivalents | 23 900.00 | 20 900.00 | 74 700.00 |
| Balance sheet total (assets) | 843 000.00 | 905 100.00 |
Equity and liabilities (kUSD)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Other reserves | 462 200.00 | 676 800.00 | 268 100.00 |
| Retained earnings | -3 700.00 | -43 200.00 | |
| Profit of the financial year | 3 700.00 | 43 200.00 | |
| Minority interest (BS) | 1 800.00 | 4 400.00 | |
| Shareholders equity total | 462 200.00 | 678 600.00 | 272 500.00 |
| Non-current loans from credit institutions | 100.00 | 416 300.00 | |
| Non-current leasing loans | 900.00 | 900.00 | |
| Provisions | 12 000.00 | 12 500.00 | |
| Non-current other liabilities | 2 300.00 | 2 400.00 | |
| Non-current deferred tax liabilities | 4 900.00 | ||
| Non-current liabilities total | 15 300.00 | 437 000.00 | |
| Current loans from credit institutions | 18 400.00 | 41 100.00 | |
| Current leasing loans | 300.00 | 400.00 | |
| Current trade creditors | 86 600.00 | 76 900.00 | |
| Short-term deferred tax liabilities | 2 000.00 | 1 300.00 | |
| Other non-interest bearing current liabilities | - 462 200.00 | 35 500.00 | 45 000.00 |
| Current provisions | 5 700.00 | 11 600.00 | |
| Accruals and deferred income | 500.00 | 19 300.00 | |
| Current liabilities total | - 462 200.00 | 149 000.00 | 195 600.00 |
| Balance sheet total (liabilities) | 842 900.00 | 905 100.00 |
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.