| Revenue | DKK -41K | -9% |
| EBITDA | DKK -41K | +9% |
| Net profit | DKK -83K | +9% |
| Total assets | DKK 52K | +16% |
| Equity | DKK -1M | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -10 | -11 | -11 | -11 | -12 | -18 | -8 | -20 | -31 | -41 | -41 | -45 | -41 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -22 | -10 | -11 | -10 | -11 | -12 | -18 | -8 | -20 | -31 | -41 | -41 | -45 | -41 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -863 | -0 | -0 |
| EBIT | -22 | -10 | -11 | -10 | -11 | -12 | -18 | -8 | -20 | -31 | -41 | -904 | -45 | -41 |
| Net financials | -8 | -9 | -10 | -13 | -13 | -15 | -24 | -27 | -29 | -32 | -35 | -56 | -72 | -65 |
| Profit before tax | -30 | -19 | -21 | -24 | -24 | -27 | -42 | -36 | -49 | -63 | -76 | -960 | -117 | -106 |
| Tax | -0 | -9 | -4 | -18 | -5 | -5 | -9 | -8 | -11 | -14 | -17 | -211 | -26 | -23 |
| Net profit | -30 | -10 | -17 | -6 | -19 | -21 | -33 | -28 | -38 | -49 | -59 | -749 | -91 | -83 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 575 | 566 | 674 | 700 | 720 | 747 | 753 | 775 | 810 | 823 | 860 | 243 | 45 | 52 |
| Equity | 201 | 191 | 174 | 168 | 149 | 128 | 95 | 67 | 29 | -20 | -78 | -828 | -919 | -1.002 |
| Long-term debt | 0 | 0 | 473 | 522 | 560 | 607 | 632 | 0 | 0 | 0 | 918 | 1.059 | 0 | 0 |
| Short-term debt | 374 | 375 | 27 | 10 | 10 | 12 | 26 | 707 | 781 | 843 | 20 | 12 | 964 | 1.054 |
| Total debt | 374 | 375 | 500 | 532 | 570 | 619 | 658 | 707 | 781 | 843 | 938 | 1.071 | 964 | 1.054 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GMOL Holding 3 ApS | Company | 20.0% | 0.0% | 2023 |
GMOL Holding IVS | Company | 20.0% | 0.0% | 2017 |
LAGOPUS ApS | Company | 20.0% | 25.0% | 2017 |
GOMOL HOLDING ApS | Company | 33.3% | 0.0% | 2017 |
CMB III ApS | Company | 33.3% | 0.0% | 2010 |
OMOL Holding ApS | Company | 100.0% | 100.0% | 2025 |
FMOL HOLDING ApS | Company | 20.0% | 25.0% | 2017 |
CMOL HOLDING ApS | Company | 20.0% | 50.0% | 2017 |
| Individual | 20.0% | 0.0% | 2020 | |
GMOL Holding 2 ApS | Company | 20.0% | 0.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Amstrup-Kappel | Chief Executive Officer | 0 companies |
| Erik Holst Jørgensen | Board of Directors | 0 companies |
| Frederik Christian Adam Moltke | Board of Directors | 0 companies |
| Otto Joachim Peter Moltke | Board of Directors | 0 companies |
| Anni Inge Olsen | Board of Directors | 0 companies |
| Jens Blomgren-Hansen | Chairman | 0 companies |
| Jacob Simonsen | Board of Directors | 0 companies |
| Anders Dolmer | Chairman | 0 companies |
| Christian Georg Peter Moltke | Chairman | 0 companies |