| Revenue | DKK -12K | +2% |
| EBITDA | DKK -12K | -2% |
| Net profit | DKK -10K | +1% |
| Total assets | DKK 480K | +0% |
| Equity | DKK 213K | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 80 | 110 | 103 | 21 | -22 | -20 | -20 | -23 | -18 | -14 | -17 | -11 | -12 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 31 | 48 | 39 | 21 | -22 | -20 | -20 | -23 | -18 | -14 | -17 | -11 | -12 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 31 | 48 | 39 | 21 | -22 | -20 | -20 | -23 | -18 | -14 | -17 | -11 | -12 | -12 |
| Net financials | 9 | 9 | 18 | 23 | -22 | 42 | -15 | -25 | -4 | -13 | 2 | 26 | -2 | -1 |
| Profit before tax | 40 | 56 | 57 | 44 | -44 | 22 | -35 | -48 | -22 | -27 | -15 | 15 | -13 | -13 |
| Tax | 9 | 14 | 9 | 11 | -10 | 5 | -7 | -11 | -4 | -6 | -3 | 4 | -3 | -3 |
| Net profit | 31 | 42 | 48 | 33 | -34 | 17 | -28 | -38 | -18 | -21 | -11 | 11 | -10 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 607 | 520 | 399 | 381 | 331 | 343 | 316 | 273 | 255 | 234 | 223 | 234 | 481 | 480 |
| Equity | 232 | 274 | 322 | 355 | 321 | 338 | 311 | 273 | 255 | 234 | 223 | 234 | 224 | 213 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 375 | 246 | 77 | 25 | 9 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 257 | 267 |
| Total debt | 375 | 246 | 77 | 25 | 9 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 257 | 267 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Founder | Founder | 2002 | — | — |
| Audit | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 | |
| Individual | 15.0% | 15.0% | 2002 | |
| Individual | 15.0% | 15.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Ove Madsen | Founder | 0 companies |
| H. MARTINSEN, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Inger Juncker Madsen | Chairman | 0 companies |