| Revenue | DKK 5K | -227% |
| EBITDA | DKK 3K | +164% |
| Net profit | DKK 19K | -53% |
| Total assets | DKK 1M | -8% |
| Equity | DKK 986K | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 348 | 355 | 546 | 454 | 561 | 976 | 683 | 595 | 1.128 | 10 | -20 | -9 | -4 | 5 |
| Staff expenses | -155 | -251 | -347 | -355 | -425 | -433 | -417 | -423 | -509 | -28 | -1 | -9 | -1 | -2 |
| EBITDA | 193 | 105 | 199 | 99 | 136 | 543 | 265 | 173 | 618 | 38 | -21 | -17 | -5 | 3 |
| Depreciation & amort. | 33 | -33 | -33 | -24 | -35 | -41 | -35 | -18 | -13 | -17 | -2 | -3 | -0 | -0 |
| EBIT | 160 | 72 | 165 | 75 | 101 | 503 | 230 | 155 | 605 | 20 | -22 | -21 | -5 | 3 |
| Net financials | -25 | -22 | -4 | -2 | -3 | -2 | -1 | -1 | -8 | -9 | -54 | 13 | 57 | 21 |
| Profit before tax | 135 | 49 | 161 | 72 | 98 | 501 | 229 | 154 | 597 | 12 | -77 | -8 | 52 | 24 |
| Tax | 35 | 13 | 40 | 19 | 23 | 111 | 51 | 34 | 133 | 3 | -17 | -2 | 12 | 5 |
| Net profit | 100 | 37 | 121 | 54 | 74 | 390 | 179 | 120 | 465 | 9 | -60 | -6 | 40 | 19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 913 | 994 | 947 | 1.050 | 1.236 | 1.595 | 1.685 | 1.733 | 1.889 | 1.553 | 1.322 | 1.202 | 1.110 | 1.021 |
| Equity | 440 | 477 | 598 | 652 | 726 | 1.115 | 1.191 | 1.205 | 1.452 | 1.461 | 1.288 | 1.167 | 1.089 | 986 |
| Long-term debt | 30 | 17 | 43 | 15 | 17 | 108 | 47 | 19 | 102 | 5 | 0 | 0 | 0 | 0 |
| Short-term debt | 444 | 500 | 305 | 383 | 493 | 372 | 448 | 509 | 336 | 87 | 35 | 35 | 20 | 35 |
| Total debt | 473 | 517 | 349 | 398 | 510 | 479 | 495 | 528 | 438 | 93 | 35 | 35 | 20 | 35 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meisner | Founder | 0 companies |