| Revenue | DKK 14M | +9% |
| EBITDA | DKK 3,9M | +0% |
| Net profit | DKK 2,6M | -3% |
| Total assets | DKK 24,6M | +13% |
| Equity | DKK 13,1M | +14% |
| Employees | 24 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.485 | 6.349 | 6.909 | 6.205 | 6.227 | 7.344 | 6.370 | 7.496 | 8.701 | 10.521 | 12.308 | 10.663 | 12.810 | 14.005 |
| Staff expenses | -5.412 | -5.494 | -5.408 | -5.346 | -5.584 | -5.925 | -5.581 | -5.916 | -6.121 | -6.867 | -7.466 | -8.673 | -8.874 | -10.073 |
| EBITDA | 1.072 | 855 | 1.501 | 860 | 611 | 1.419 | 789 | 1.580 | 2.580 | 3.653 | 4.842 | 1.990 | 3.936 | 3.932 |
| Depreciation & amort. | -351 | -425 | -584 | -461 | -413 | -267 | -241 | -386 | -378 | -380 | -393 | -358 | -246 | -287 |
| EBIT | 721 | 430 | 917 | 398 | 197 | 1.151 | 548 | 1.193 | 2.201 | 3.273 | 4.449 | 1.632 | 3.690 | 3.645 |
| Net financials | -141 | -165 | -149 | -124 | -178 | -107 | -94 | -77 | -43 | 246 | -32 | -173 | -215 | -178 |
| Profit before tax | 580 | 265 | 768 | 275 | 19 | 1.045 | 454 | 1.117 | 2.158 | 3.520 | 4.418 | 1.459 | 3.474 | 3.467 |
| Tax | 155 | 50 | 179 | 71 | 16 | 235 | 104 | 252 | 474 | 767 | 959 | 323 | 765 | 838 |
| Net profit | 425 | 215 | 588 | 204 | 3 | 810 | 350 | 865 | 1.684 | 2.752 | 3.459 | 1.136 | 2.709 | 2.629 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.403 | 8.079 | 8.516 | 8.543 | 9.313 | 9.687 | 10.150 | 10.334 | 10.302 | 12.504 | 17.650 | 18.148 | 21.707 | 24.625 |
| Equity | 3.619 | 3.734 | 4.223 | 4.126 | 3.929 | 4.739 | 4.690 | 4.804 | 5.689 | 7.441 | 9.900 | 10.236 | 11.445 | 13.074 |
| Long-term debt | 1.992 | 1.719 | 1.427 | 1.206 | 2.541 | 2.521 | 2.014 | 1.900 | 2.003 | 911 | 2.091 | 2.160 | 2.311 | 2.006 |
| Short-term debt | 2.480 | 2.317 | 2.611 | 2.982 | 2.745 | 2.342 | 3.324 | 3.538 | 2.543 | 4.119 | 5.642 | 5.723 | 7.905 | 9.429 |
| Total debt | 4.472 | 4.036 | 4.038 | 4.188 | 5.286 | 4.863 | 5.339 | 5.438 | 4.546 | 5.030 | 7.733 | 7.883 | 10.215 | 11.436 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Møller Andersen Holding ApS | Company | 100.0% | 100.0% | 2016 |
EJENDOMSSELSKABET ØRBÆK ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Møller Andersen | Management | 0 companies |