| Revenue | DKK -19K | — |
| EBITDA | DKK -19K | -88% |
| Net profit | DKK -60K | -167% |
| Total assets | DKK 784K | — |
| Equity | DKK -573K | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 | 50 | 262 | 228 | 186 | 263 | 15 | -0 | 41 | -7 | — | — | -19 |
| Staff expenses | -0 | -0 | -24 | -76 | -116 | -49 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3 | 36 | 182 | 153 | 70 | 214 | 16 | -0 | 41 | -7 | -15 | -10 | -19 |
| Depreciation & amort. | -0 | -0 | -85 | -6 | -6 | -9 | -6 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3 | 36 | 97 | 147 | 64 | 205 | 10 | -0 | 41 | -7 | -15 | -10 | -19 |
| Net financials | -5 | 21 | -8 | -6 | -5 | -3 | -3 | -1 | -24 | -5 | -5 | -5 | -41 |
| Profit before tax | -2 | 57 | 90 | 141 | 60 | 202 | 7 | -1 | 17 | -12 | -20 | -15 | -60 |
| Tax | -0 | -0 | -0 | -0 | -0 | 1 | 2 | -0 | 4 | -3 | -4 | 7 | -0 |
| Net profit | -2 | 57 | 90 | 141 | 60 | 200 | 5 | -1 | 13 | -10 | -16 | -23 | -60 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 127 | 102 | 143 | 39 | 26 | 165 | 4 | 3 | 48 | 29 | 14 | 0 | 784 |
| Equity | -1.029 | -972 | -883 | -742 | -682 | -482 | -477 | -478 | -465 | -474 | -490 | -513 | -573 |
| Long-term debt | 861 | 879 | 645 | 587 | 0 | 0 | 0 | 0 | 0 | 498 | 496 | 501 | 1.345 |
| Short-term debt | 295 | 196 | 380 | 194 | 708 | 647 | 481 | 480 | 512 | 6 | 8 | 12 | 12 |
| Total debt | 1.156 | 1.074 | 1.025 | 781 | 708 | 647 | 481 | 480 | 512 | 504 | 504 | 513 | 1.357 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Founder | Founder | 2004 | — | — |
DS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
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 |
| Doris Svenstrup | Chief Executive Officer | 0 companies |