| Revenue | DKK -875K | -194% |
| EBITDA | DKK -1,4M | +85% |
| Net profit | DKK -4,1M | +47% |
| Total assets | DKK 3,5M | -81% |
| Equity | DKK 3,3M | -55% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.462 | 2.545 | 234 | 3.620 | 4.504 | 4.939 | 4.348 | 3.875 | 2.180 | 1.231 | 935 | -875 |
| Staff expenses | -0 | -282 | -493 | -847 | -956 | -1.246 | -1.244 | -382 | -246 | -0 | -1.134 | -81 |
| EBITDA | 1.462 | 23.086 | 9.772 | -1.264 | 3.525 | 2.767 | 3.259 | 1.816 | 1.514 | 1.231 | -9.451 | -1.385 |
| Depreciation & amort. | 247 | -10.411 | -5.016 | 51 | -160 | -111 | -34 | -23 | -0 | -2.801 | -0 | -0 |
| EBIT | 1.214 | 12.674 | 4.756 | -1.316 | 3.365 | 2.656 | 3.225 | 1.793 | 1.514 | -1.569 | -9.451 | -1.385 |
| Net financials | -554 | -2.000 | -3.574 | -1.823 | -1.223 | -1.218 | -1.268 | -477 | -201 | -183 | -428 | -2.709 |
| Profit before tax | 660 | 10.674 | 1.182 | -3.138 | 2.141 | 1.438 | 1.957 | 1.316 | 1.314 | -1.752 | -9.880 | -4.093 |
| Tax | 152 | 2.570 | -777 | -479 | 428 | 353 | 422 | -77 | 296 | -374 | -2.223 | -22 |
| Net profit | 508 | 8.104 | 1.959 | -2.659 | 1.713 | 1.085 | 1.535 | 1.394 | 1.018 | -1.378 | -7.657 | -4.072 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.520 | 142.018 | 116.608 | 92.820 | 94.529 | 93.877 | 64.417 | 42.184 | 42.487 | 40.293 | 17.915 | 3.457 |
| Equity | 3.479 | 11.463 | 13.220 | 10.538 | 12.370 | 13.563 | 15.146 | 13.332 | 14.418 | 13.106 | 7.348 | 3.276 |
| Long-term debt | 16.667 | 58.223 | 89.775 | 72.731 | 71.270 | 69.774 | 40.487 | 22.620 | 20.827 | 18.940 | 9.419 | 0 |
| Short-term debt | 1.210 | 68.031 | 8.625 | 6.497 | 6.672 | 6.063 | 4.918 | 2.557 | 3.426 | 4.796 | 1.126 | 180 |
| Total debt | 17.877 | 126.254 | 98.400 | 79.228 | 77.942 | 75.837 | 45.406 | 25.177 | 24.253 | 23.736 | 10.545 | 180 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Unofficial title | Unofficial title | 2023 | — | — |
ME Management | Management | 2019 | — | — |
OM Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OMJ INNOVATION HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Jul Madsen | Unofficial title | 0 companies |
| Michael Elley Jacobsen | Management | 0 companies |
| Ole Mortensen | Management | 0 companies |
| Svend Skjerning Torntoft | Board of Directors | 0 companies |
| Johann Antitsch | Board of Directors | 0 companies |
| Michael Bach Jensen | Chairman | 0 companies |
| Peter Torntoft | Board of Directors | 0 companies |
| Mogens Birkebæk | Board of Directors | 0 companies |
| Michael Antitsch Mortensen | Board of Directors | 0 companies |