| Revenue | DKK 267K | +32% |
| EBITDA | DKK 288K | +153% |
| Net profit | DKK 39K | +107% |
| Total assets | DKK 6,8M | -2% |
| Equity | DKK 946K | +4% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | -18 | -99 | 87 | 175 | 103 | 212 | 222 | 211 | 202 | 267 |
| Staff expenses | -0 | -0 | -0 | -12 | -1 | -11 | -86 | -134 | -125 | -120 | -30 |
| EBITDA | -8 | -18 | -99 | 1.426 | 207 | 230 | 476 | 488 | 106 | -539 | 288 |
| Depreciation & amort. | -0 | -0 | -0 | -14 | -17 | -17 | -7 | -6 | -6 | -6 | -6 |
| EBIT | -8 | -18 | -99 | 1.412 | 190 | 213 | 469 | 481 | 100 | -545 | 282 |
| Net financials | -0 | -8 | -22 | -179 | -181 | -181 | -110 | -87 | -84 | -844 | -180 |
| Profit before tax | -8 | -26 | -121 | 1.232 | 9 | 32 | 359 | 395 | 16 | -768 | 50 |
| Tax | 2 | -6 | -25 | 275 | 8 | 13 | 86 | 81 | 3 | -175 | 11 |
| Net profit | -11 | -20 | -96 | 957 | 1 | 19 | 274 | 314 | 12 | -593 | 39 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 71 | 238 | 5.227 | 10.233 | 11.251 | 10.508 | 7.126 | 7.562 | 7.627 | 6.971 | 6.812 |
| Equity | 39 | 19 | -77 | 880 | 881 | 900 | 1.174 | 1.488 | 1.501 | 907 | 946 |
| Long-term debt | 0 | 0 | 0 | 3.886 | 3.886 | 3.886 | 3.886 | 3.886 | 3.886 | 3.886 | 3.886 |
| Short-term debt | 31 | 219 | 5.304 | 5.187 | 6.195 | 5.419 | 1.678 | 1.704 | 1.752 | 1.865 | 1.656 |
| Total debt | 31 | 219 | 5.304 | 9.073 | 10.081 | 9.305 | 5.564 | 5.590 | 5.638 | 5.751 | 5.542 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Alchemy Invest ApS | Company | 33.3% | 33.3% | 2019 |
Swag Invest ApS | Company | 33.3% | 33.3% | 2019 |
ON INVEST ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Michael Nielsen | Management | 0 companies |