| Revenue | DKK -10K | -11% |
| EBITDA | DKK -10K | +11% |
| Net profit | DKK -14K | -110% |
| Total assets | DKK 5,9M | +0% |
| Equity | DKK 5,8M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -29 | -9 | -20 | -17 | -14 | -13 | -12 | -18 | -21 | -23 | -16 | -11 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -29 | -9 | -20 | -17 | -14 | -13 | -12 | -18 | -21 | -23 | -16 | -11 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -29 | -9 | -20 | -17 | -14 | -13 | -12 | -18 | -21 | -23 | -16 | -11 | -10 |
| Net financials | -0 | -1 | 0 | -0 | -1 | -1 | -2 | 11 | 30 | 0 | -113 | 149 | -4 |
| Profit before tax | -29 | -11 | -20 | -17 | -15 | -14 | -14 | -7 | 9 | -23 | -129 | 138 | -14 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -29 | -11 | -20 | -17 | -15 | -14 | -14 | -7 | 9 | -23 | -129 | 138 | -14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.956 | 5.955 | 5.957 | 5.957 | 5.959 | 5.957 | 5.951 | 6.177 | 6.165 | 8.432 | 5.719 | 5.867 | 5.864 |
| Equity | 5.868 | 5.857 | 5.837 | 5.820 | 5.805 | 5.791 | 5.777 | 5.775 | 6.158 | 8.400 | 5.671 | 5.809 | 5.795 |
| Long-term debt | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 37 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 68 | 77 | 99 | 116 | 134 | 145 | 153 | 364 | 8 | 32 | 49 | 58 | 69 |
| Total debt | 88 | 98 | 120 | 137 | 154 | 166 | 174 | 402 | 8 | 32 | 49 | 58 | 69 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
PS Management | Management | 2020 | — | — |
TW Management | Management | 2011 | — | — |
BB Management | Management | 2010 | — | — |
JS Management | Management | 2011 | — | — |
SS Management | Management | 2010 | — | — |
BA Management | Management | 2010 | — | — |
| Founder | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 0.0% | 2020 | |
| Individual | 20.0% | 0.0% | 2020 | |
| Individual | 20.0% | 50.0% | 2020 | |
| Individual | 20.0% | 33.3% | 2020 | |
| Individual | 20.0% | 0.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meier Sørensen | Chief Executive Officer | 0 companies |
| Philip Sebastian Muelder | Management | 0 companies |
| Tony Wendt Crépault | Management | 0 companies |
| Bertil Bak Wogensen | Management | 0 companies |
| Jacob Smed | Management | 0 companies |
| Søren Søgaard | Management | 0 companies |
| Brian Abramson | Management | 0 companies |
| Andrew David Markowitz irrevocable trust | Founder | 0 companies |
| Carl Edgar Serge Vøgg | Board of Directors | 0 companies |
| Andrew David Markowitz | Chairman | 0 companies |
| Brian Howard Abramson | Board of Directors | 0 companies |
| Andrew David Markowitz | Chairman | 0 companies |
| Brian Howard Abramson | Chairman | 0 companies |