Ommen a/s — Credit Rating and Financial Key Figures
CVR number: 29144206
Brunde Vest 4, Brunde 6230 Rødekro
tel: 74647433
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 78 976.53 | 85 574.11 | 90 784.94 | 80 610.71 | 76 150.77 |
Employee benefit expenses | -75 484.75 | -72 875.99 | -69 415.94 | -70 686.11 | -68 624.38 |
Total depreciation | -3 437.18 | -3 010.97 | -2 953.77 | -2 903.98 | -2 837.74 |
EBIT | 54.61 | 9 687.15 | 18 415.23 | 7 020.62 | 4 688.66 |
Other financial income | 299.85 | 191.17 | 456.09 | 1 238.68 | 1 372.34 |
Other financial expenses | - 201.81 | - 180.82 | - 285.12 | - 145.86 | - 112.16 |
Reduction non-current investment assets | - 509.73 | - 411.40 | -33.69 | ||
Net income from associates (fin.) | 2 899.69 | 524.40 | -2 023.64 | 821.62 | - 292.11 |
Pre-tax profit | 3 052.33 | 10 221.90 | 16 052.82 | 8 523.67 | 5 623.03 |
Income taxes | -24.36 | -2 473.74 | -4 326.97 | -1 950.37 | -1 253.87 |
Net earnings | 3 027.97 | 7 748.16 | 11 725.85 | 6 573.30 | 4 369.17 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 10 108.50 | 9 492.06 | 8 875.61 | 11 048.44 | 10 332.05 |
Machinery and equipment | 6 301.79 | 8 054.24 | 6 796.74 | 5 555.64 | 4 640.55 |
Tangible assets total | 16 410.29 | 17 546.29 | 15 672.35 | 16 604.09 | 14 972.60 |
Holdings in group member companies | 4 964.13 | 6 533.87 | 3 394.61 | 4 218.80 | 3 930.23 |
Participating interests | 747.04 | 249.70 | 136.03 | 133.46 | 129.91 |
Investments total | 5 711.17 | 6 783.57 | 3 530.64 | 4 352.26 | 4 060.15 |
Non-current other receivables | 835.17 | 584.28 | 588.57 | ||
Long term receivables total | 835.17 | 584.28 | 588.57 | ||
Inventories total | |||||
Current trade debtors | 16 848.37 | 12 611.82 | 21 110.42 | 15 971.43 | 10 989.82 |
Current amounts owed by group member comp. | 10 586.21 | 13 134.37 | 21 576.76 | 13 934.26 | 10 770.23 |
Prepayments and accrued income | 274.32 | 7.63 | |||
Current other receivables | 3 298.75 | 6 040.75 | 1 739.91 | 58.66 | 717.99 |
Short term receivables total | 30 733.33 | 31 786.94 | 44 427.09 | 30 238.67 | 22 485.67 |
Cash and bank deposits | 7 491.35 | 7 705.11 | 3 635.32 | 27 681.99 | 23 528.11 |
Cash and cash equivalents | 7 491.35 | 7 705.11 | 3 635.32 | 27 681.99 | 23 528.11 |
Balance sheet total (assets) | 60 346.14 | 63 821.91 | 68 100.57 | 79 461.29 | 65 635.11 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 |
Shares repurchased | 1 500.00 | 6 025.00 | 8 025.00 | 6 500.00 | 6 500.00 |
Other reserves | 5 211.17 | 4 025.57 | 2 980.64 | 3 752.26 | 3 105.90 |
Retained earnings | 17 568.79 | 15 757.36 | 16 525.45 | 20 979.69 | 21 699.34 |
Profit of the financial year | 3 027.97 | 7 748.16 | 11 725.85 | 6 573.30 | 4 369.17 |
Shareholders equity total | 27 907.93 | 34 156.09 | 39 856.94 | 38 405.24 | 36 274.41 |
Provisions | 7 260.00 | 7 775.00 | 8 525.00 | 8 590.00 | 7 545.00 |
Non-current loans from credit institutions | 2 932.29 | 3 556.33 | 2 303.61 | 1 019.39 | 1 106.53 |
Non-current accruals and deferred income | 1 742.46 | 19 277.00 | 7 482.54 | ||
Non-current other liabilities | -1 742.46 | -19 277.00 | -7 482.54 | ||
Non-current liabilities total | 2 932.29 | 3 556.33 | 2 303.61 | 1 019.39 | 1 106.53 |
Current loans from credit institutions | 825.00 | 1 247.43 | 1 383.94 | 1 284.22 | 742.28 |
Current trade creditors | 6 958.08 | 8 189.64 | 7 593.18 | 4 857.73 | 8 769.59 |
Short-term deferred tax liabilities | 914.36 | 1 958.74 | 3 576.97 | 1 885.37 | 798.87 |
Other non-interest bearing current liabilities | 13 332.39 | 6 733.99 | 4 692.72 | 23 189.84 | 10 159.93 |
Accruals and deferred income | 216.10 | 204.70 | 168.20 | 229.50 | 238.50 |
Current liabilities total | 22 245.92 | 18 334.49 | 17 415.02 | 31 446.66 | 20 709.16 |
Balance sheet total (liabilities) | 60 346.14 | 63 821.91 | 68 100.57 | 79 461.29 | 65 635.11 |
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.