| Revenue | DKK 289K | -43% |
| EBITDA | DKK -90K | -363% |
| Net profit | DKK -109K | -722% |
| Total assets | DKK 267K | -16% |
| Equity | DKK -468K | -30% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 873 | 656 | 838 | 780 | 485 | 822 | 656 | 730 | 504 | 289 |
| Staff expenses | -805 | -788 | -855 | -788 | -744 | -789 | -670 | -595 | -470 | -379 |
| EBITDA | 68 | -132 | -17 | -7 | -259 | 33 | -14 | 135 | 34 | -90 |
| Depreciation & amort. | -0 | -0 | -7 | -17 | -17 | -10 | -0 | -0 | -0 | -0 |
| EBIT | 68 | -132 | -24 | -24 | -276 | 24 | -14 | 135 | 34 | -90 |
| Net financials | -14 | -18 | -18 | -19 | -17 | -11 | -10 | -22 | -17 | -19 |
| Profit before tax | 53 | -150 | -42 | -44 | -292 | 13 | -24 | 113 | 17 | -109 |
| Tax | 11 | 3 | -9 | 83 | -2 | 2 | 1 | -0 | -0 | -0 |
| Net profit | 43 | -153 | -33 | -127 | -290 | 10 | -25 | 113 | 17 | -109 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 511 | 337 | 396 | 269 | 176 | 202 | 162 | 128 | 319 | 267 |
| Equity | 127 | -26 | -59 | -185 | -476 | -465 | -490 | -377 | -359 | -468 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 384 | 363 | 455 | 455 | 652 | 667 | 652 | 504 | 679 | 736 |
| Total debt | 384 | 363 | 455 | 455 | 652 | 667 | 652 | 504 | 679 | 736 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Founder | Founder | 2003 | — | — |
AB Unofficial title | Unofficial title | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meisner | Founder | 0 companies |
| Anne Birgitte de Jonquières Gammeljord | Unofficial title | 0 companies |