OMNI TRANSACTION 2017 APS
CVR number: 39232294
Sankt Annæ Plads 13, 1250 København K
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -35.91 | 871.52 | 2 590.94 | -18.75 | 1 720.58 |
| Employee benefit expenses | - 250.00 | - 250.00 | - 150.00 | ||
| EBIT | - 285.91 | 621.52 | 2 590.94 | - 168.75 | 1 720.58 |
| Other financial income | 39.84 | 1.24 | 3.28 | 17.59 | 16.69 |
| Other financial expenses | -22.18 | -2.56 | -6.44 | -12.12 | |
| Pre-tax profit | - 268.25 | 620.20 | 2 587.77 | - 163.28 | 1 737.27 |
| Income taxes | 54.14 | - 136.45 | - 569.31 | - 346.28 | |
| Net earnings | - 214.12 | 483.76 | 2 018.46 | - 163.28 | 1 390.99 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 740.20 | ||||
| Current amounts owed by group member comp. | 24.78 | 226.01 | 392.09 | 340.37 | 357.06 |
| Current deferred tax assets | 54.14 | ||||
| Short term receivables total | 78.91 | 226.01 | 392.09 | 340.37 | 2 097.27 |
| Cash and bank deposits | 9.02 | 486.59 | 2 767.90 | 88.29 | 69.66 |
| Cash and cash equivalents | 9.02 | 486.59 | 2 767.90 | 88.29 | 69.66 |
| Balance sheet total (assets) | 87.94 | 712.60 | 3 159.99 | 428.66 | 2 166.93 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 2 000.00 | 1 500.00 | |||
| Retained earnings | 235.58 | 21.47 | -1 494.77 | 523.68 | -1 139.59 |
| Profit of the financial year | - 214.12 | 483.76 | 2 018.46 | - 163.28 | 1 390.99 |
| Shareholders equity total | 71.47 | 555.23 | 2 573.68 | 410.41 | 1 801.40 |
| Non-current liabilities total | |||||
| Current trade creditors | 16.00 | 17.00 | 17.00 | 18.25 | 19.25 |
| Short-term deferred tax liabilities | 136.45 | 569.31 | 346.28 | ||
| Other non-interest bearing current liabilities | 0.47 | 3.93 | |||
| Current liabilities total | 16.47 | 157.38 | 586.31 | 18.25 | 365.53 |
| Balance sheet total (liabilities) | 87.94 | 712.60 | 3 159.99 | 428.66 | 2 166.93 |
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.