OPTI-X ApS

APSDissolved

CVR 26620325Karetmagervej 7B, 7000 FredericiaRepair and maintenance of civilian ships and boats· NACE 3315Est. 2002 · 24 years old2-4 employees

Overview

OPTI-X ApS is a Danish APS based in Fredericia, operating in the Repair and maintenance of civilian ships and boats sector. Incorporated in 2002, the company reported a gross profit of DKK 956.2k in its latest annual filing.

Gross profit 2013

956.2K DKK

+16% vs 2012

EBITDA margin (of gross profit)

29.6 %

+1342% vs 2012

Net profit 2013

262.8K DKK

+1156% vs 2012

Key ratios

See full ratios →

-52.2 %

Very weak

Among the 20% lowest rated companies in the industry

20122013

0.3×

Very weak

Among the 10% lowest rated companies in the industry

20122013

72.0 %

Very strong

Among the 10% highest rated companies in the industry

20122013

EBITDA — year on year

DKK thousands

Key figures

Annual report 2013

Gross profit	956.2K DKK	+16%
EBITDA	283.1K DKK	+1342%
Net profit	262.8K DKK	+1156%
Total assets	365.1K DKK	+37%
Equity	-190.7K DKK	+58%
Employees	—	—

Financial development

In its most recent annual report (2013), OPTI-X ApS reported a gross profit of DKK 956.2k, an increase of 16% on the year before. The figures on this page draw on 2 annual filings covering 2012 to 2013. The bottom line showed a net profit of DKK 262.8k, and the EBITDA margin stood at 29.6%.

At the end of 2013, current assets covered short-term debt 0.3 times.

Financials

Gross profit

DKK thousands

EBITDA

DKK thousands

Income statement

DKK thousands

Item	2013	2012
Gross profit	956	824
Staff expenses	-673	-804
EBITDA	283	20
Depreciation & amort.	-24	-21
EBIT	259	-2
Net financials	-26	-27
Profit before tax	234	-28
Tax	-29	-3
Net profit	263	-25

Get a credit rating – not just the numbers

Financial statements show the past. Risika gives you a score and a recommended credit limit, so you know what the numbers mean for your risk.

See the credit rating

Balance sheet

DKK thousands

Item	2013	2012
Total assets	365	267
Equity	-191	-454
Long-term debt	0	0
Short-term debt	556	721
Total debt	556	721

Financial ratios

5-year trend

EBITDA margin (of gross profit)

29.6 %

20122013

Equity ratio

-52.2 %

Very weak

Among the 20% lowest rated companies in the industry

20122013

Return on equity

—

20122013

Net profit margin (of gross profit)

27.5 %

20122013

Asset turnover (of gross profit)

2.62×

20122013

Debt / equity

—

20122013

Sector performance

16 of 28 ratios graded

28 financial ratios from the latest filing, each graded against companies in the same industry.

Profitability

Return on assets (ROA)Very strong

Among the 10% highest rated companies in the industry

Net profit as a percentage of total assets — the return generated on the capital employed.

Basic earning power (BEP)Very strong

Among the 10% highest rated companies in the industry

EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.

Capacity ratioStrong

Among the 40% highest rated companies in the industry

Shows how strongly fixed costs weigh on the gross result — a high ratio means fixed costs take only a small bite out of the earnings from basic operations.

Gross marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The gross result as a share of revenue — how much of the revenue is left after variable costs to cover the company's fixed costs.

Operating marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

EBIT as a share of revenue — the share of revenue remaining as earnings once all operating costs are covered. A key measure of earning power.

Net profit marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The profit for the year as a share of revenue — the company's ability to turn revenue into profit.

Return on equity (ROE)Not rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Net profit as a percentage of equity — the return the owners earned on their invested capital this year.

Return on net assets (RONA)Not rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Profit relative to net assets (total assets minus total debt) — the ability to generate earnings from the net asset base alone.

Liquidity

Current ratioVery weak

Among the 10% lowest rated companies in the industry

Current assets relative to short-term debt — the ability to settle short-term obligations with current assets alone. Around 150% is considered satisfactory from a credit perspective.

Quick ratioVery weak

Among the 20% lowest rated companies in the industry

Current assets excluding inventory relative to short-term debt — whether the most liquid assets alone can cover the short-term obligations. A value of 1 or above signals a healthy liquidity position.

Cash ratioAverage

Around the average of companies in the same industry

Cash relative to short-term debt — the ability to repay short-term obligations with cash alone.

Cash conversion ratioWeak

Among the 40% lowest rated companies in the industry

Cash flow relative to profit — the ability to convert reported profits into accessible cash.

Current assets to equityNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Current assets relative to equity — an indicator of the balance-sheet structure and of the company's short- and long-term financing. The healthy level is highly industry-dependent.

Fixed assets to long-term capitalNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Fixed assets relative to long-term capital (equity plus long-term liabilities). Below 100% means the long-term capital finances more than just the fixed assets — a healthier liquidity position.

Debt & solvency

Solidity ratioVery weak

Among the 20% lowest rated companies in the industry

Equity as a share of total assets — the ability to absorb losses. Around 40% is considered satisfactory from a credit perspective.

Debt ratioVery weak

Among the 20% lowest rated companies in the industry

Total debt relative to the balance-sheet total — the share of the assets financed by debt rather than equity.

Income to debtStrong

Among the 30% highest rated companies in the industry

Profit relative to debt — the ability to create earnings while operating with debt.

EBITDA to debtStrong

Among the 30% highest rated companies in the industry

EBITDA relative to debt — how much operating earnings are available to service the debt.

Interest coverageStrong

Among the 40% highest rated companies in the industry

The ability to pay the interest on the company's debt out of its earnings.

Interest rate on debtWeak

Among the 30% lowest rated companies in the industry

Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.

Interest marginVery strong

Among the 10% highest rated companies in the industry

The return on assets minus the interest rate on debt. Positive means the company benefits from operating with debt; negative means the debt makes it worse off.

Debt to equityNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Debt relative to equity — the company's leverage. A higher value means heavier reliance on debt financing.

Liabilities to equityNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.

Efficiency & development

Equity to contributed capitalVery weak

Among the 20% lowest rated companies in the industry

Total equity relative to the capital the owners contributed — how the equity has developed from its starting point.

One-year change in debtVery strong

Among the 20% highest rated companies in the industry

The size of this year's increase or decrease in the company's debt.

Asset turnoverNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Revenue relative to total assets — the ability to generate revenue from the asset base.

Inventory turnoverNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Revenue relative to inventory — how many times a year the inventory is sold and replaced. A low value can indicate weak sales or excess inventory.

One-year change in equityNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The size of this year's increase or decrease in the company's equity.

Annual reports & filings

Annual report 2013
Filed via CVR / Virk · Period 2013-01-01 – 2013-12-31
View PDF
Annual report 2012
Filed via CVR / Virk · Period 2012-01-01 – 2012-12-31
View PDF

People & ownership

Management

Actively employed in the business

Name	Role	Member since

Former (3)


CS Carsten Sohl Management	Management	2009 – 2011
SD Sigrun Degn Management	Management	2009 – 2015
PG Peter Grabau Management	Management	2002 – 2009

Board of directors

Non-executive oversight

Name	Role	Member since

Former (4)


CS Carsten Sohl Chairman	Chairman	2002 – 2009
ÅM Åse Marie Thielsen Board of Directors	Board of Directors	2002 – 2009
SD Sigrun Degn Board of Directors	Board of Directors	2002 – 2009
PG Peter Grabau Board of Directors	Board of Directors	2002 – 2009

Shareholders

Active legal owners

No shareholder data available.

Beneficial ownership (UBO) data access is restricted in Denmark as of September 2025 per the EU 6th AML Directive. Learn more.

One in three Danish companies experiences fraud

Sound familiar? See how to strengthen your defences and catch suspicious changes in ownership and management in time.

See the fraud module

Related companies

Company hierarchy

No registered parent or subsidiaries

Board network connections

Board members of OPTI-X ApS also hold positions in 1 other company.

Person	Role here	Other companies
Peter Grabau	Management	1 company

Frequently asked questions

What is the CVR number of OPTI-X ApS?

OPTI-X ApS is registered with CVR / Virk under CVR 26620325.

What is the gross profit of OPTI-X ApS?

OPTI-X ApS reported a gross profit of DKK 956.2k in 2013.

Where is OPTI-X ApS headquartered?

OPTI-X ApS's registered address is Karetmagervej 7B.