| Revenue | DKK 0 | — |
| EBITDA | DKK -205K | +28% |
| Net profit | DKK -167K | -105% |
| Total assets | DKK 40,1M | -12% |
| Equity | DKK 40M | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -86 | -101 | -134 | -160 | -154 | -178 | -136 | -183 | -231 | -608 | -307 | -235 | -283 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -86 | -101 | -134 | -160 | -154 | -178 | -136 | -183 | -231 | -619 | -307 | -237 | -283 | -205 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -86 | -101 | -134 | -160 | -154 | -178 | -136 | -183 | -231 | -619 | -307 | -237 | -283 | -205 |
| Net financials | 14.511 | 2.172 | 21.628 | 134 | 7.766 | -1.073 | -366 | 10.073 | 85.586 | 15.445 | -9.613 | 5.794 | 3.486 | 38 |
| Profit before tax | 14.425 | 2.071 | 21.493 | -25 | 6.574 | -1.250 | -571 | 9.890 | 85.355 | 14.837 | -9.920 | 5.559 | 3.203 | -167 |
| Tax | 405 | 62 | 582 | -14 | 1.146 | -151 | -123 | 414 | 1.364 | 3.571 | 0 | 30 | 3 | -0 |
| Net profit | 14.020 | 2.009 | 20.911 | -11 | 5.429 | -1.099 | -448 | 9.476 | 83.991 | 11.256 | -9.920 | 5.527 | 3.200 | -167 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.439 | 37.118 | 35.459 | 35.207 | 41.443 | 34.273 | 33.625 | 37.181 | 118.272 | 84.562 | 56.965 | 47.811 | 45.326 | 40.055 |
| Equity | 35.024 | 37.033 | 34.945 | 34.934 | 40.362 | 34.263 | 33.615 | 37.092 | 117.083 | 73.339 | 53.418 | 46.946 | 45.145 | 39.978 |
| Long-term debt | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 415 | 85 | 514 | 241 | 1.081 | 10 | 10 | 90 | 1.189 | 11.223 | 3.547 | 865 | 181 | 77 |
| Total debt | 415 | 85 | 514 | 241 | 1.081 | 10 | 10 | 90 | 1.189 | 11.223 | 3.547 | 865 | 181 | 77 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Founder | Founder | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meisner | Founder | 0 companies |