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
OMADA A/S — Credit Rating and Financial Key Figures
CVR number: 25357469
Østerbrogade 135, 2100 København Ø
tel: 70250069
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 70 010.00 | 92.58 | 167.03 | 203.45 | 246.03 |
| Costs of manufacturing | -82 748.00 | -76.64 | - 124.50 | - 131.99 | - 146.61 |
| Gross profit | -12 738.00 | 15.94 | 42.52 | 71.47 | 99.43 |
| Other operating expenses | -41 212.00 | -61.68 | -86.25 | - 103.88 | - 139.28 |
| Net income from associates | 3 840.00 | 3.46 | 6.25 | 5.06 | 5.71 |
| EBIT | -50 110.00 | -42.28 | -37.48 | -27.35 | -34.14 |
| Other financial income | 223.00 | 0.34 | 0.14 | 0.71 | |
| Other financial expenses | -1 679.00 | -1.94 | -2.38 | -5.08 | -5.05 |
| Pre-tax profit | -51 566.00 | -44.21 | -39.52 | -32.29 | -38.48 |
| Income taxes | 11 515.00 | 12.58 | 11.97 | 10.28 | 7.60 |
| Net earnings | -40 051.00 | -31.63 | -27.55 | -22.01 | -30.88 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 39 907.00 | 52.97 | 67.63 | 77.78 | 57.11 |
| Intangible assets total | 39 907.00 | 52.97 | 67.63 | 77.78 | 57.11 |
| Machinery and equipment | 1 073.00 | 12.08 | 2.46 | 2.94 | |
| Other tangible assets | 10 034.00 | 8.20 | 8.18 | 7.86 | |
| Tangible assets total | 11 107.00 | 20.28 | 10.64 | 2.94 | 7.86 |
| Holdings in group member companies | 16 134.00 | 18.84 | 16.87 | 9.03 | 11.84 |
| Other non-current investments | -10.14 | -0.00 | 6.55 | 19.89 | |
| Investments total | 16 134.00 | 8.70 | 16.86 | 15.58 | 31.72 |
| Non-current other receivables | 2.38 | 4.20 | 2.52 | 2.60 | |
| Non-current prepayments and accrued income | 1 116.00 | 0.92 | 0.92 | 0.94 | 1.04 |
| Deferred tax assets | 527.00 | 7.16 | 9.55 | 14.28 | 18.24 |
| Long term receivables total | 1 643.00 | 10.45 | 14.68 | 17.74 | 21.88 |
| Inventories total | |||||
| Current owed by particip. interest comp. | 30 422.00 | 13.45 | 39.49 | 60.00 | 56.12 |
| Prepayments and accrued income | 2 026.00 | 1.49 | 2.91 | 14.20 | 6.55 |
| Current other receivables | 63 005.00 | 44.77 | 52.96 | 45.59 | 57.06 |
| Short term receivables total | 95 453.00 | 59.70 | 95.35 | 119.79 | 119.74 |
| Cash and bank deposits | 681.00 | 29.17 | 19.66 | 11.45 | 8.51 |
| Cash and cash equivalents | 681.00 | 29.17 | 19.66 | 11.45 | 8.51 |
| Balance sheet total (assets) | 164 925.00 | 181.28 | 224.83 | 245.28 | 246.81 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 425.00 | 1.43 | 1.43 | 1.88 | 1.88 |
| Other reserves | 29 921.00 | 41.96 | 50.80 | 57.05 | 56.90 |
| Retained earnings | 42 731.00 | -1.54 | 1.81 | 12.90 | -7.47 |
| Profit of the financial year | -40 051.00 | -31.63 | -27.55 | -22.01 | -30.88 |
| Shareholders equity total | 34 026.00 | 10.21 | 26.49 | 49.83 | 20.43 |
| Non-current loans from credit institutions | 7 083.00 | 49.15 | 62.14 | 30.00 | |
| Non-current leasing loans | 8 125.00 | 6.59 | 6.66 | 5.06 | 3.88 |
| Non-current other liabilities | 9 717.00 | 5.88 | 6.36 | 6.61 | 6.83 |
| Non-current liabilities total | 24 925.00 | 61.62 | 75.16 | 41.67 | 10.70 |
| Current loans from credit institutions | 10.00 | 40.00 | |||
| Current leasing loans | 1 972.00 | 1.77 | 1.79 | 1.79 | |
| Current trade creditors | 11 985.00 | 14.62 | 25.48 | 19.97 | 16.92 |
| Current owed to group member | 69 487.00 | 46.98 | 24.16 | 42.57 | 44.04 |
| Short-term deferred tax liabilities | 3 545.00 | ||||
| Current other interest-bearing loans | 2.03 | ||||
| Other non-interest bearing current liabilities | 2 751.00 | 9.14 | 15.45 | 11.62 | 16.79 |
| Accruals and deferred income | 16 234.00 | 36.94 | 56.30 | 67.83 | 95.91 |
| Current liabilities total | 105 974.00 | 109.46 | 123.18 | 153.78 | 215.69 |
| Balance sheet total (liabilities) | 164 925.00 | 181.28 | 224.83 | 245.28 | 246.81 |
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.