Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
Omilon A/S — Credit Rating and Financial Key Figures
CVR number: 11735347
Hedeager 3, 8200 Aarhus N
Sales@omilon.dk
tel: 70105510
Www.omilon.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 20 745.13 | 24 310.38 | 28 872.11 | 34 173.77 | 42 933.03 |
| Employee benefit expenses | -15 581.24 | -17 180.13 | -23 254.21 | -26 496.34 | -25 605.14 |
| Total depreciation | -15.76 | -91.66 | -86.59 | -72.45 | -89.29 |
| EBIT | 5 148.13 | 7 038.59 | 5 531.32 | 7 604.98 | 17 238.61 |
| Other financial income | 47.59 | 57.04 | 19.12 | 1 573.15 | 676.92 |
| Other financial expenses | - 165.19 | - 149.16 | -80.73 | - 317.23 | - 957.58 |
| Pre-tax profit | 5 030.53 | 6 946.47 | 5 469.71 | 8 860.90 | 16 957.95 |
| Income taxes | -1 117.76 | -1 532.32 | -1 216.63 | -1 961.38 | -3 761.77 |
| Net earnings | 3 912.77 | 5 414.15 | 4 253.08 | 6 899.52 | 13 196.18 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 343.09 | 300.47 | 213.88 | 171.55 | 82.26 |
| Tangible assets total | 343.09 | 300.47 | 213.88 | 171.55 | 82.26 |
| Investments total | 383.73 | 416.21 | 430.53 | 437.62 | 446.75 |
| Deferred tax assets | 14.31 | 9.33 | 9.52 | 13.34 | 20.00 |
| Long term receivables total | 14.31 | 9.33 | 9.52 | 13.34 | 20.00 |
| Finished products/goods | 273.66 | 151.71 | 146.66 | 146.16 | 137.23 |
| Inventories total | 273.66 | 151.71 | 146.66 | 146.16 | 137.23 |
| Current trade debtors | 7 195.58 | 10 228.94 | 3 844.02 | 5 823.87 | 5 210.60 |
| Current amounts owed by group member comp. | 13 998.43 | 20 895.84 | 31 133.30 | 33 735.28 | 18 652.62 |
| Prepayments and accrued income | 2 194.20 | 2 100.50 | 1 963.84 | 2 197.46 | 1 683.80 |
| Current other receivables | 70.51 | 29.77 | 29.20 | 10.53 | 9.06 |
| Short term receivables total | 23 458.72 | 33 255.05 | 36 970.36 | 41 767.14 | 25 556.08 |
| Cash and bank deposits | 1 633.15 | 1 654.61 | 2 453.92 | 4 716.32 | 13 337.82 |
| Cash and cash equivalents | 1 633.15 | 1 654.61 | 2 453.92 | 4 716.32 | 13 337.82 |
| Balance sheet total (assets) | 26 106.66 | 35 787.38 | 40 224.87 | 47 252.13 | 39 580.14 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 4 000.00 | 25 000.00 | |||
| Retained earnings | 11 341.64 | 15 254.41 | 16 668.56 | -4 078.37 | 2 821.15 |
| Profit of the financial year | 3 912.77 | 5 414.15 | 4 253.08 | 6 899.52 | 13 196.18 |
| Shareholders equity total | 15 754.41 | 21 168.56 | 25 421.63 | 28 321.15 | 16 517.33 |
| Non-current deferred tax liabilities | 1 735.70 | 1 759.31 | 1 872.88 | 1 893.21 | 1 968.04 |
| Non-current liabilities total | 1 735.70 | 1 759.31 | 1 872.88 | 1 893.21 | 1 968.04 |
| Current loans from credit institutions | 90.30 | 287.96 | 96.50 | 55.20 | 399.85 |
| Advances received | 32.48 | 2 103.72 | 1 995.00 | ||
| Current trade creditors | 1 778.49 | 1 657.54 | 2 447.17 | 3 555.77 | 3 063.11 |
| Current owed to group member | 579.09 | 2 487.07 | 1 712.38 | ||
| Short-term deferred tax liabilities | 645.08 | 973.35 | 572.85 | 1 287.20 | 3 130.44 |
| Other non-interest bearing current liabilities | 3 634.08 | 5 183.33 | 4 920.99 | 4 272.03 | 8 868.16 |
| Accruals and deferred income | 2 436.13 | 2 074.53 | 2 897.84 | 5 380.50 | 3 920.82 |
| Current liabilities total | 8 616.56 | 12 859.51 | 12 930.36 | 17 037.77 | 21 094.77 |
| Balance sheet total (liabilities) | 26 106.66 | 35 787.38 | 40 224.87 | 47 252.13 | 39 580.14 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.