| Revenue | DKK -124K | +218% |
| EBITDA | DKK -124K | -218% |
| Net profit | DKK -582K | +5% |
| Total assets | DKK 657K | +7% |
| Equity | DKK -10,3M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.448 | 3.316 | 4.571 | 6.952 | 2.928 | -3.493 | -896 | -172 | -39 | -26 | -16 | -18 | -39 | -124 |
| Staff expenses | -0 | -0 | -682 | -2.564 | -4.536 | -5.676 | -7.699 | -69 | -6 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.712 | 3.316 | 3.889 | 4.388 | -1.608 | -9.169 | -8.595 | -241 | -45 | -26 | -16 | -18 | -39 | -124 |
| Depreciation & amort. | -0 | -63 | -166 | -166 | -201 | -331 | -483 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.712 | 3.253 | 3.723 | 4.222 | -1.809 | -9.500 | -9.078 | -241 | -45 | -26 | -16 | -18 | -39 | -124 |
| Net financials | -2.114 | 28 | 85 | 388 | 13.845 | -538 | -9.842 | -158 | -148 | -169 | -229 | -520 | -573 | -458 |
| Profit before tax | 598 | 3.281 | 3.808 | 4.610 | 12.036 | -9.851 | -18.920 | -399 | -193 | -195 | -245 | -538 | -612 | -582 |
| Tax | 553 | 793 | 947 | 1.146 | -329 | 229 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 45 | 2.488 | 2.861 | 3.464 | 12.365 | -10.080 | -18.920 | -399 | -193 | -195 | -245 | -538 | -612 | -582 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.969 | 6.397 | 8.964 | 19.619 | 25.122 | 14.282 | 2.727 | 708 | 620 | 606 | 614 | 647 | 615 | 657 |
| Equity | 135 | 2.623 | 5.483 | 8.947 | 21.427 | 11.347 | -7.573 | -7.972 | -8.165 | -8.360 | -8.605 | -9.143 | -9.755 | -10.337 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.616 | 8.779 | 8.959 | 9.212 | 9.782 | 10.355 | 10.986 |
| Short-term debt | 1.246 | 3.565 | 3.357 | 10.572 | 3.695 | 2.935 | 10.300 | 64 | 6 | 7 | 7 | 8 | 15 | 8 |
| Total debt | 8.678 | 3.565 | 3.357 | 10.572 | 3.695 | 2.935 | 10.300 | 8.680 | 8.785 | 8.966 | 9.219 | 9.790 | 10.370 | 10.994 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Ml Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
SS Management | Management | 2000 | — | — |
CE | Audit | 2000 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
AO Management | Management | 2000 | — | — |
JH Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2006 | — | — | |
| Deputy Chairman | 2023 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Deputy Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OKONO HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
BIR 2 ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Morten la Cour Pedersen | Chief Executive Officer | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Hans-Henrik Horsted Eriksen | Chief Executive Officer | 0 companies |
| Søren Birn | Chief Executive Officer | 0 companies |
| Anders Otto Nissen Bech | Management | 0 companies |
| Jan Haugsted Petersen | Management | 0 companies |
| Claus Bagger-Sørensen | Chairman | 0 companies |
| Britta Madsen | Board of Directors | 0 companies |
| Michael Lehd | Board of Directors | 0 companies |
| Holger Bagger-Sørensen | Chairman | 0 companies |
| John Riis Mortensen | Board of Directors | 0 companies |
| Steen Bagger-Sørensen | Deputy Chairman | 0 companies |
| Vera Lykkesborg Petersen | Board of Directors | 0 companies |
| Lars Christian Hofman Funder-Schmidt | Board of Directors | 0 companies |
| Erik Gregers Hansen | Deputy Chairman | 0 companies |