| Revenue | DKK -910K | +24% |
| EBITDA | DKK -910K | -24% |
| Net profit | DKK 22M | +41% |
| Total assets | DKK 259,4M | +6% |
| Equity | DKK 219,6M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -243 | -735 | -1.016 | -595 | -549 | -720 | -920 | -5.841 | -933 | -1.061 | -624 | -733 | -910 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -243 | -735 | -1.016 | -728 | -726 | -1.112 | -1.476 | -6.227 | -1.278 | -1.061 | -624 | -733 | -910 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -75 | -90 | -69 | -69 |
| EBIT | -243 | -735 | -1.016 | -728 | -726 | -1.112 | -1.476 | -6.227 | -1.278 | -1.136 | -714 | -802 | -979 |
| Net financials | 8.940 | 115.164 | 9.055 | 10.373 | 9.048 | 11.936 | -8.208 | 30.935 | 19.490 | 38.302 | -36.536 | 20.660 | 28.975 |
| Profit before tax | 8.696 | 114.429 | 8.039 | 9.645 | 8.323 | 10.824 | -9.683 | 24.708 | 18.213 | 37.166 | -37.250 | 19.857 | 27.996 |
| Tax | 228 | -62 | 2.690 | 2.323 | 1.751 | 2.236 | -1.793 | 6.298 | 3.943 | 7.539 | -8.337 | 4.258 | 6.033 |
| Net profit | 8.468 | 114.491 | 5.349 | 7.321 | 6.571 | 8.588 | -7.890 | 18.410 | 14.270 | 29.627 | -28.913 | 15.599 | 21.963 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 160.725 | 274.485 | 260.541 | 248.751 | 249.364 | 252.486 | 235.091 | 244.066 | 262.882 | 278.578 | 239.513 | 245.299 | 259.436 |
| Equity | 111.122 | 225.613 | 210.962 | 198.283 | 199.996 | 203.583 | 185.693 | 194.103 | 199.292 | 223.919 | 190.006 | 205.605 | 219.568 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 49.603 | 48.873 | 49.580 | 50.468 | 49.369 | 48.903 | 49.397 | 49.963 | 63.590 | 54.659 | 49.507 | 39.694 | 39.869 |
| Total debt | 49.603 | 48.873 | 49.580 | 50.468 | 49.369 | 48.903 | 49.397 | 49.963 | 63.590 | 54.659 | 49.507 | 39.694 | 39.869 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meier Sørensen | Management | 0 companies |