| Revenue | DKK -24K | -17% |
| EBITDA | DKK -24K | +17% |
| Net profit | DKK 3,5M | -10% |
| Total assets | DKK 56,2M | -52% |
| Equity | DKK 55,4M | -40% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | — | — | -10 | -9 | -650 | 242 | -297 | -52 | -95 | -48 | -50 | -29 | -24 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -11 | -10 | -10 | -9 | -650 | 242 | -297 | -52 | -95 | -48 | -50 | -29 | -24 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -11 | -10 | -10 | -9 | -650 | 242 | -297 | -52 | -95 | -48 | -50 | -29 | -24 |
| Net financials | -6 | -2 | -3 | -226 | -18 | -376 | 6.728 | 46.335 | -302 | 31.875 | 3.312 | 4.573 | 4.993 | 3.693 |
| Profit before tax | -14 | -13 | -13 | -124 | -27 | -1.025 | 6.970 | 46.037 | -355 | 31.780 | 3.264 | 4.523 | 4.964 | 3.669 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 15 | 1.287 | 998 | 1.092 | 201 |
| Net profit | -14 | -13 | -13 | -124 | -27 | -1.025 | 6.970 | 46.037 | -355 | 31.765 | 1.977 | 3.525 | 3.872 | 3.468 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 73 | 61 | 48 | 518 | 614 | 30.056 | 28.542 | 75.912 | 77.841 | 110.755 | 112.657 | 111.904 | 116.246 | 56.229 |
| Equity | 65 | 53 | 40 | -85 | -112 | -1.137 | 5.833 | 51.870 | 51.516 | 83.280 | 85.257 | 88.782 | 92.654 | 55.378 |
| Long-term debt | 0 | 0 | 0 | 480 | 492 | 503 | 523 | 545 | 26.312 | 27.436 | 27.380 | 998 | 1.092 | 785 |
| Short-term debt | 8 | 9 | 9 | 122 | 234 | 30.690 | 22.186 | 23.497 | 13 | 39 | 20 | 22.124 | 22.500 | 66 |
| Total debt | 8 | 9 | 9 | 602 | 726 | 31.193 | 22.709 | 24.042 | 26.325 | 27.475 | 27.400 | 23.122 | 23.592 | 851 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FC | Founder | 2010 | — | — |
PA Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OMOL III Holding 2021 ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Christian Adam Moltke | Founder | 0 companies |
| Peter Amstrup-Kappel | Chief Executive Officer | 0 companies |
| Erik Holst Jørgensen | Board of Directors | 0 companies |
| Otto Joachim Peter Moltke | Board of Directors | 0 companies |
| Jens Blomgren-Hansen | Chairman | 0 companies |
| Anders Dolmer | Chairman | 0 companies |
| Christian Georg Peter Moltke | Board of Directors | 0 companies |