Omnichannel Institute ApS
CVR number: 37831042
Amerika Plads 23, 2100 København Ø
rasmus@omnichannelmarketing.dk
tel: 53886555
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 117.18 | -26.56 | 21.70 | 68.55 | 19.67 |
| EBIT | 117.18 | -26.56 | 21.70 | 68.55 | 19.67 |
| Other financial income | -1.20 | ||||
| Other financial expenses | -33.27 | -37.04 | -38.42 | - 317.42 | -1 386.91 |
| Income from other inv. held as non-curr. assets | 3 000.68 | ||||
| Pre-tax profit | 83.90 | -63.60 | 2 983.95 | - 248.87 | -1 368.44 |
| Income taxes | -23.34 | 6.04 | 29.97 | ||
| Net earnings | 60.56 | -63.60 | 2 989.99 | - 248.87 | -1 338.47 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 1 646.47 | 1 796.47 | 4 192.35 | 4 268.77 | 2 502.23 |
| Long term receivables total | 1 646.47 | 1 796.47 | 4 192.35 | 4 268.77 | 2 502.23 |
| Inventories total | |||||
| Current trade debtors | 29.22 | 93.51 | |||
| Current other receivables | 91.61 | ||||
| Current deferred tax assets | 12.00 | 6.00 | 2.00 | ||
| Short term receivables total | 12.00 | 35.22 | 187.12 | ||
| Cash and bank deposits | 8.50 | 1.78 | 255.45 | 0.00 | 193.12 |
| Cash and cash equivalents | 8.50 | 1.78 | 255.45 | 0.00 | 193.12 |
| Balance sheet total (assets) | 1 654.98 | 1 798.25 | 4 459.80 | 4 303.99 | 2 882.46 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 50.00 | ||||
| Retained earnings | 193.11 | 263.67 | 200.07 | 3 190.07 | 2 941.19 |
| Profit of the financial year | 60.56 | -63.60 | 2 989.99 | - 248.87 | -1 338.47 |
| Shareholders equity total | 303.67 | 240.07 | 3 230.07 | 2 981.19 | 1 642.73 |
| Non-current owed to group member | 1 084.36 | 1 213.04 | 1 216.37 | 1 210.58 | 1 230.13 |
| Non-current liabilities total | 1 084.36 | 1 213.04 | 1 216.37 | 1 210.58 | 1 230.13 |
| Current loans from credit institutions | 189.29 | 276.29 | 0.05 | 77.95 | |
| Current trade creditors | 12.00 | 8.72 | 8.14 | 8.00 | 8.00 |
| Short-term deferred tax liabilities | 17.43 | 5.38 | |||
| Other non-interest bearing current liabilities | 48.22 | 54.76 | 5.19 | 26.27 | 1.60 |
| Current liabilities total | 266.94 | 345.14 | 13.37 | 112.22 | 9.60 |
| Balance sheet total (liabilities) | 1 654.98 | 1 798.25 | 4 459.80 | 4 303.99 | 2 882.46 |
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.