| Revenue | DKK -4,1M | +1488% |
| EBITDA | DKK -4,1M | -1488% |
| Net profit | DKK -27,6M | -631% |
| Total assets | DKK 163,4M | -7% |
| Equity | DKK 147,1M | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -94 | -33 | -49 | -38 | -41 | -21 | -14 | -7 | -23 | -25 | -818 | -84 | -256 | -4.065 |
| Staff expenses | -498 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -589 | -33 | -49 | -38 | -41 | -21 | -14 | -7 | -23 | -25 | -818 | -84 | -256 | -4.065 |
| Depreciation & amort. | 114 | -0 | -0 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -703 | -33 | -49 | -47 | -41 | -21 | -14 | -7 | -23 | -25 | -818 | -84 | -256 | -4.065 |
| Net financials | -483 | -56 | 291 | 96 | 485 | 676 | 1.876 | 2.365 | 3.341 | 5.143 | 116.901 | 55.679 | 5.750 | -21.385 |
| Profit before tax | -1.168 | -89 | 242 | 50 | 444 | 655 | 1.863 | 2.359 | 3.318 | 5.117 | 116.083 | 55.595 | 5.494 | -25.450 |
| Tax | -151 | -64 | -83 | -79 | -136 | -227 | -746 | 153 | -23 | 54 | -94 | 2 | 308 | 2.104 |
| Net profit | -1.017 | -25 | 325 | 129 | 580 | 881 | 2.609 | 2.205 | 3.341 | 5.063 | 116.177 | 55.594 | 5.186 | -27.554 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.339 | 1.254 | 2.172 | 2.274 | 2.821 | 3.676 | 6.184 | 7.747 | 11.578 | 8.898 | 119.296 | 173.825 | 175.747 | 163.354 |
| Equity | -847 | -871 | -547 | -418 | 162 | 1.044 | 3.652 | 5.360 | 8.549 | 6.612 | 117.835 | 172.379 | 174.705 | 147.090 |
| Long-term debt | 1.933 | 1.783 | 1.622 | 1.256 | 1.256 | 0 | 0 | 309 | 1.390 | 1.426 | 1.092 | 0 | 0 | 0 |
| Short-term debt | 253 | 342 | 1.096 | 1.436 | 1.402 | 2.632 | 2.532 | 2.078 | 1.639 | 859 | 369 | 1.446 | 1.042 | 16.264 |
| Total debt | 2.186 | 2.125 | 2.718 | 2.692 | 2.659 | 2.632 | 2.532 | 2.387 | 3.029 | 2.285 | 1.461 | 1.446 | 1.042 | 16.264 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Founder | Founder | 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 |