| Revenue | DKK 1,2M | +10% |
| EBITDA | DKK 109K | -51% |
| Net profit | DKK 86K | -50% |
| Total assets | DKK 794K | -5% |
| Equity | DKK 577K | -6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.237 | 110 | 934 | 707 | 791 | 1.096 | 1.154 | 920 | 922 | 1.160 | 1.322 | 561 | 1.064 | 1.175 |
| Staff expenses | -676 | -453 | -514 | -621 | -427 | -797 | -858 | -920 | -1.048 | -846 | -862 | -892 | -842 | -1.066 |
| EBITDA | 300 | -343 | 420 | 86 | 364 | 299 | 296 | -0 | -125 | 313 | 460 | -331 | 222 | 109 |
| Depreciation & amort. | -3 | -10 | -10 | -8 | -6 | -6 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 298 | -353 | 409 | 77 | 359 | 293 | 291 | -0 | -125 | 313 | 460 | -331 | 222 | 109 |
| Net financials | -3 | -3 | -5 | -74 | -3 | -3 | -4 | -1 | 0 | -2 | -3 | -2 | -3 | 1 |
| Profit before tax | 295 | -178 | 404 | 3 | 356 | 290 | 287 | -2 | -125 | 312 | 457 | -333 | 219 | 110 |
| Tax | 74 | 89 | 102 | 1 | 78 | 63 | 64 | -0 | -28 | 69 | 101 | -73 | 49 | 24 |
| Net profit | 221 | -267 | 302 | 2 | 278 | 227 | 223 | -2 | -97 | 243 | 356 | -260 | 170 | 86 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 951 | 574 | 816 | 633 | 750 | 941 | 990 | 967 | 954 | 1.130 | 1.301 | 748 | 832 | 794 |
| Equity | 703 | 339 | 545 | 448 | 627 | 753 | 872 | 765 | 559 | 691 | 935 | 560 | 613 | 577 |
| Long-term debt | 123 | 123 | 61 | 0 | 0 | 64 | 12 | 0 | 100 | 151 | 96 | 0 | 0 | 0 |
| Short-term debt | 124 | 112 | 210 | 185 | 123 | 123 | 106 | 202 | 295 | 288 | 270 | 187 | 220 | 217 |
| Total debt | 247 | 235 | 271 | 185 | 123 | 188 | 118 | 202 | 394 | 439 | 366 | 187 | 220 | 217 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meisner | Founder | 0 companies |