| Revenue | DKK 1,2M | -22% |
| EBITDA | DKK 1,4M | -35% |
| Net profit | DKK 743K | -44% |
| Total assets | DKK 38,4M | -1% |
| Equity | DKK 15,1M | +23% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.207 | 1.041 | 884 | 1.138 | 1.296 | 1.328 | 1.342 | 1.403 | 1.363 | 1.342 | 1.472 | 1.454 | 1.576 | 1.230 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 622 | 1.299 | -2.999 | -864 | 1.986 | 2.071 | 2.570 | 3.303 | 2.222 | 2.807 | 3.808 | -1.741 | 2.082 | 1.358 |
| Depreciation & amort. | 61 | 60 | 60 | 15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 561 | 1.239 | -3.059 | -879 | 1.986 | 2.071 | 2.570 | 3.303 | 2.222 | 2.807 | 3.808 | -1.741 | 2.082 | 1.358 |
| Net financials | -1.420 | -1.216 | -1.240 | -1.020 | -806 | -788 | -627 | -547 | -779 | -456 | -453 | -414 | -377 | -405 |
| Profit before tax | -859 | 23 | -4.299 | -1.899 | 1.180 | 1.283 | 1.944 | 2.756 | 1.443 | 2.351 | 3.355 | -2.154 | 1.705 | 953 |
| Tax | -215 | 128 | -937 | -416 | 248 | 284 | 428 | 606 | 289 | 517 | 738 | -474 | 375 | 210 |
| Net profit | -644 | -105 | -3.362 | -1.482 | 931 | 1.000 | 1.516 | 2.150 | 1.154 | 1.834 | 2.617 | -1.680 | 1.330 | 743 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38.897 | 38.701 | 35.278 | 33.394 | 33.627 | 34.080 | 34.962 | 36.128 | 37.045 | 38.717 | 41.392 | 38.424 | 38.846 | 38.352 |
| Equity | 6.354 | 6.250 | 2.887 | 1.405 | 2.337 | 3.336 | 4.852 | 7.002 | 8.156 | 9.990 | 12.607 | 10.926 | 12.256 | 15.099 |
| Long-term debt | 15.613 | 15.156 | 14.987 | 14.702 | 14.446 | 13.957 | 20.493 | 19.544 | 18.936 | 18.118 | 17.171 | 16.242 | 15.285 | 19.785 |
| Short-term debt | 16.930 | 17.295 | 17.404 | 17.286 | 16.845 | 16.788 | 9.617 | 9.583 | 9.639 | 9.722 | 9.863 | 9.862 | 9.503 | 1.281 |
| Total debt | 32.543 | 32.451 | 32.391 | 31.989 | 31.291 | 30.744 | 30.109 | 29.127 | 28.575 | 27.840 | 27.034 | 26.105 | 24.787 | 21.065 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OB Management | Management | 2006 | — | — |
NM Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OM HOLDING, ÅRHUS ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Bjørvig Pedersen | Management | 0 companies |
| Niels Mølgaard | Management | 0 companies |