Nordic Shipholding A/S in liquidation

ESEF

3 filing records in this dataset, filed from 2022-05-11 to 2023-09-11. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

5.86 million USD

2022 · USD

Exact inputs and evidence

Operating margin

2.63%

2022 · %

Exact inputs and evidence
  • Operating Income: 154000 USD Source
  • Revenue: 5855000 USD Source

Operating cash flow

3.03 million USD

2022 · USD

Exact inputs and evidence
  • Operating Cash Flow: 3027000 USD Source

Free cash flow

-711 thousand USD

2021 · USD

Exact inputs and evidence
  • Operating Cash Flow: -711000 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
4.49 million USD Source
Exact value

4489000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2023-09-11.

Financial data available through: 2022-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2022-12-31
  • Operating income: 3 of 11 periods available· newest 2022-12-31
  • Net income: 1 of 11 periods available· newest 2022-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2022-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2021-12-31
  • Total assets: 3 of 11 periods available· newest 2022-12-31
  • Total liabilities: 3 of 11 periods available· newest 2022-12-31
  • Current assets: 3 of 11 periods available· newest 2022-12-31
  • Current liabilities: 3 of 11 periods available· newest 2022-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2022-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -72.8%

    Prior period

    USD 21.52 million

    –

    Current period

    USD 5.86 million

    –

    Exact inputs and evidence

    5855000 − 21519000 = -15664000 USD

    21519000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    5855000 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +USD 3.74 million

    Prior period

    −USD 711,000

    –

    Current period

    USD 3.03 million

    –

    Exact inputs and evidence

    3027000 − -711000 = 3738000 USD

    -711000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    3027000 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Net income, Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2022 2022-01-01 – 2022-12-31

  • Revenue USD 5.86 million 100% of revenue
  • Operating costs Derived USD 5.7 million 97% of revenue
  • Operating income USD 154,000 2.6% of revenue
  • Tax, interest and other Derived −USD 2.64 million −45% of revenue
  • Net income USD 2.8 million 48% of revenue

Cash

  • Operating cash flow USD 3.03 million 52% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 Not shown: operating income or net income is not reported.
  • 2021 Not shown: operating income or net income is not reported.
  • 2022 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-3142319000 54870000 Derived -12551000 UnavailableUnavailable14693000 Derived
Source
2021 2021-01-01 – 2021-12-3121519000 25418000 Derived -3899000 UnavailableUnavailable-711000 Derived
Source
2022 2022-01-01 – 2022-12-315855000 5701000 Derived 154000 -2643000 Derived 2797000 Unavailable
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 5.9M 2022
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.45.7M34.3M22.9M11.4M0.0202020212022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Revenue42319000
2021Revenue21519000
2022Revenue5855000

Revenue growth

Change in revenue from the same financial period one year earlier.

-72.8% 2022
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.6%-15%-36%-58%-79%202020212022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year-49.2%
2022Year over year-72.8%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 2.6% 2022
Net margin 47.8% 2022
Free cash flow margin -3.3% 2021
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.54%32%9%-13%-36%202020212022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin-29.7%
2021Operating margin-18.1%
2022Operating margin2.6%
2020-12-31Net marginNot reported
2021-12-31Net marginNot reported
2022Net margin47.8%
2020Free cash flow margin34.7%
2021Free cash flow margin-3.3%
2022Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 3M 2022
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.16.0M11.5M7.0M2.5M-1.9M202020212022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Operating cash flow14766000
2021Operating cash flow-711000
2022Operating cash flow3027000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD -711K 2021
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.15.9M11.5M7.0M2.5M-1.9M202020212022
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Free cash flow14693000
2021Free cash flow-711000
2022Free cash flowUnavailable

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

334.4% 2022
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.361%271%181%90%0%202020212022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets112.9%
2021Liabilities / assets132.5%
2022Liabilities / assets334.4%

Current assets to current liabilities

Current assets divided by current liabilities.

0.3× 2022
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.0.81×0.61×0.41×0.20×0.00×202020212022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities0.43×
2021Current assets / current liabilities0.75×
2022Current assets / current liabilities0.3×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2020 2020-01-01 – 2020-12-31
Unavailable Not reported for this period.
USD 14.77 million
Exact value

Exact value: 14766000 USD

2020-01-01 – 2020-12-31: 14766000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 73,000
Exact value

Exact value: 73000 USD

2020-01-01 – 2020-12-31: 73000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 14.69 million
Calculation and evidence

14766000 − 73000 USD

Exact free cash flow: 14693000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2021 2021-01-01 – 2021-12-31
Unavailable Not reported for this period.
−USD 711,000
Exact value

Exact value: -711000 USD

2021-01-01 – 2021-12-31: -711000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 0
Exact value

Exact value: 0 USD

2021-01-01 – 2021-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 711,000
Calculation and evidence

-711000 − 0 USD

Exact free cash flow: -711000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2022 2022-01-01 – 2022-12-31
USD 2.8 million
Exact value

Exact value: 2797000 USD

2022-01-01 – 2022-12-31: 2797000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 3.03 million
Exact value

Exact value: 3027000 USD

2022-01-01 – 2022-12-31: 3027000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

3 filings · 263 latest values · 263 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 213800D1NZB5CR91KK02, esef:213800D1NZB5CR91KK02