| Revenue | DKK -11K | -39% |
| EBITDA | DKK -11K | +39% |
| Net profit | DKK -258K | -259% |
| Total assets | DKK 1,2M | -25% |
| Equity | DKK 1,2M | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 354 | 304 | 654 | 707 | 75 | -18 | -17 | -35 | -122 | 43 | -88 | 25 | -18 | -11 |
| Staff expenses | -181 | -156 | -160 | -138 | -125 | -126 | -124 | -12 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 72 | 58 | 389 | 673 | -49 | -143 | -141 | -47 | -153 | 9 | -122 | 25 | -18 | -11 |
| Depreciation & amort. | -60 | -60 | -22 | 52 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 12 | -2 | 366 | 621 | -49 | -143 | -141 | -47 | -153 | 9 | -122 | 25 | -18 | -11 |
| Net financials | 1.196 | -317 | 314 | -115 | -442 | 293 | 3 | -2 | 100 | 434 | -10 | 233 | -79 | -247 |
| Profit before tax | 1.208 | -319 | 680 | 505 | -491 | 150 | -139 | -50 | -53 | 443 | -132 | 258 | -96 | -258 |
| Tax | 4 | -21 | 93 | 125 | -202 | 202 | -0 | -0 | -0 | 6 | -0 | -0 | -24 | -0 |
| Net profit | 1.203 | -298 | 587 | 380 | -289 | -52 | -139 | -50 | -53 | 437 | -132 | 258 | -72 | -258 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.172 | 1.710 | 2.282 | 4.948 | 2.091 | 1.896 | 1.648 | 1.485 | 1.324 | 1.651 | 1.520 | 1.786 | 1.592 | 1.198 |
| Equity | 2.026 | 1.631 | 2.120 | 2.400 | 2.010 | 1.854 | 1.610 | 1.485 | 1.324 | 1.650 | 1.518 | 1.777 | 1.583 | 1.190 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 146 | 79 | 162 | 2.547 | 81 | 42 | 38 | 0 | 0 | 1 | 1 | 9 | 9 | 9 |
| Total debt | 146 | 79 | 162 | 2.547 | 81 | 42 | 38 | 0 | 0 | 1 | 1 | 9 | 9 | 9 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Founder | Founder | 2004 | — | — |
CG Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meisner | Founder | 0 companies |
| Charlotte Gransøe | Management | 0 companies |