OIM ApSActive
Key figures
50.219 kr.-40,2%
Gross profit 2024/25
-40,2%
Average annual change 2023/24–2024/25
Key ratios
2024/2550.219 kr.
EBITDA
-16,6%
Equity ratio
0,0×
Current ratio
Balance sheet structure
Current assetsNon-current assetsLiabilities and provisionsEquity
Corporate tax
income year 20242024Taxable income -1.945 kr.0 kr.
2023Taxable income 13.792 kr.3.014 kr.
2022Taxable income 27.849 kr.6.116 kr.
2021Taxable income 3.841 kr.836 kr.
2020Taxable income 8.962 kr.1.958 kr.
2019Taxable income 8.424 kr.1.848 kr.
Corporate tax →
Source: the Danish Tax Agency's public company tax lists. Calculated tax for the income year; may be lower than 22% of income, e.g. when tax is paid abroad. sktst.dk
Financial statements2017–2025
| 2016/17 | 2017/18 | 2018/19 | 2019/20 | 2020/21 | 2021/22 | 2022/23 | 2023/24 | 2024/25 | |
|---|---|---|---|---|---|---|---|---|---|
| Balance sheet — assets | |||||||||
| Cash and cash equivalents | 4.269 | 7.719 | 4.753 | 17.430 | 7.852 | 12.750 | 19.159 | 1.456 | 9.164 |
| Total current assets | 4.269 | 7.719 | 4.753 | 17.430 | 7.852 | 12.750 | 19.159 | 1.456 | 9.164 |
| Total non-current assets | 1.851.055 | 1.820.044 | 1.789.033 | 1.758.022 | 1.727.011 | 1.696.000 | 1.664.989 | 1.633.927 | 1.602.865 |
| Total assets | 1.855.324 | 1.827.763 | 1.793.786 | 1.775.452 | 1.734.863 | 1.708.750 | 1.684.148 | 1.635.383 | 1.612.029 |
| Balance sheet — liabilities and equity | |||||||||
| Current liabilities | 619.408 | 663.292 | 714.018 | 776.809 | 821.881 | 854.636 | 898.035 | 875.439 | 985.560 |
| Non-current liabilities | 1.271.866 | 1.220.962 | 1.160.694 | 1.103.676 | 1.046.193 | 998.638 | 951.139 | 957.549 | 893.979 |
| Total liabilities | 1.891.274 | 1.884.254 | 1.874.712 | 1.880.485 | 1.868.074 | 1.853.274 | 1.849.174 | 1.832.988 | 1.879.539 |
| Share capital | 80.000 | 80.000 | 80.000 | 80.000 | 80.000 | 80.000 | 80.000 | 80.000 | 80.000 |
| Retained earnings of previous periods | — | — | — | — | — | — | — | -277.605 | -347.510 |
| Profit for the year | -19.220 | -20.541 | -24.435 | -24.107 | -28.178 | -11.313 | -20.502 | -32.579 | -69.905 |
| Total equity | -35.950 | -56.491 | -80.926 | -105.033 | -133.211 | -144.524 | -165.026 | -197.605 | -267.510 |
| Income statement | |||||||||
| Gross profit | — | — | — | — | — | — | — | 83.931 | 50.219 |
| Operating profit | 16.837 | 9.772 | -1.766 | -2.068 | -8.097 | 12.914 | 43.620 | 52.869 | 19.157 |
| EBITDA | 47.848 | 41.554 | 29.245 | 28.943 | 22.914 | 43.925 | 74.631 | 83.931 | 50.219 |
| Profit before income tax | -15.898 | -16.955 | -22.587 | -22.149 | -27.342 | -5.197 | -17.488 | -33.007 | -69.477 |
| Profit for the reporting year | -19.220 | -20.541 | -24.435 | -24.107 | -28.178 | -11.313 | -20.502 | -32.579 | -69.905 |
| Labour costs | — | — | — | — | — | — | — | — | — |
| Depreciation of non-current assets | 31.011 | 31.782 | 31.011 | 31.011 | 31.011 | 31.011 | 31.011 | 31.062 | 31.062 |
| Other indicators | |||||||||
| Employees | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 |
A dash (—) means the report has not been filed or the line is not reported; 0 is a zero stated in the report.