Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OMNI CLEAN ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0%   Bankruptcy risk   3.2% 2.9% 2.0% 1.4% 1.7% 2.0% 14.7% 14.4%   Credit score (0-100)   57 58 67 77 71 68 14 15   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.3 25.2 3.1 0.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,275 5,020 6,308 7,609 7,744 7,518 0.0 0.0   EBITDA   149 367 651 975 356 166 0.0 0.0   EBIT   149 337 589 913 325 166 0.0 0.0   Pre-tax profit (PTP)   147.7 331.6 570.6 888.4 328.7 186.0 0.0 0.0   Net earnings   147.9 257.5 440.8 684.5 251.9 149.4 0.0 0.0   Pre-tax profit without non-rec. items   148 332 571 888 329 186 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   17.7 175 113 51.9 20.5 20.5 0.0 0.0   Shareholders equity total   298 447 777 1,199 1,109 840 364 364   Interest-bearing liabilities   0.0 0.0 0.0 3.3 3.5 3.8 0.0 0.0   Balance sheet total (assets)   1,160 2,699 2,655 2,667 2,834 2,194 364 364   Net Debt   -949 -1,553 -2,033 -2,294 -2,633 -1,934 -364 -364     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   4,275 5,020 6,308 7,609 7,744 7,518 0.0 0.0   Gross profit growth   3.8% 17.4% 25.7% 20.6% 1.8% -2.9% -100.0% 0.0%   Employees   0 0 0 0 0 16 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,160 2,699 2,655 2,667 2,834 2,194 364 364   Balance sheet change%   5.3% 132.6% -1.7% 0.5% 6.3% -22.6% -83.4% 0.0%   Added value   149.2 367.5 650.9 974.8 386.1 166.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 127 -123 -123 -63 0 -20 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   3.5% 6.7% 9.3% 12.0% 4.2% 2.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   13.2% 17.5% 22.0% 34.3% 12.0% 7.4% 0.0% 0.0%   ROI %   66.7% 89.6% 95.5% 92.2% 28.4% 19.1% 0.0% 0.0%   ROE %   66.1% 69.1% 72.0% 69.3% 21.8% 15.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   25.7% 16.6% 29.3% 44.9% 39.1% 38.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -636.1% -422.5% -312.4% -235.3% -739.3% -1,163.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.3% 0.3% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 1,508.0% 14.5% 34.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.3 1.1 1.4 2.0 1.6 1.6 0.0 0.0   Current Ratio   1.3 1.1 1.4 2.0 1.6 1.6 0.0 0.0   Cash and cash equivalent   949.2 1,552.6 2,033.2 2,297.5 2,636.2 1,937.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   269.5 327.1 756.5 1,274.3 1,084.5 815.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 10 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 10 0 0   EBIT / employee   0 0 0 0 0 10 0 0   Net earnings / employee   0 0 0 0 0 9 0 0