| Revenue | DKK -262K | -101% |
| EBITDA | DKK -262K | -101% |
| Net profit | DKK 21K | -100% |
| Total assets | DKK 1,3M | -93% |
| Equity | DKK 1,3M | -93% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -29 | -27 | — | -8 | -25 | -24 | -31 | -26 | -21 | -38 | 39.689 | -262 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -29 | -27 | -23 | -8 | -25 | -24 | -31 | -26 | -21 | -38 | 39.689 | -262 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | -29 | -27 | -23 | -8 | -25 | -24 | -31 | -26 | -21 | -38 | 39.689 | -262 |
| Net financials | 4.145 | 5.515 | 5.059 | 6.493 | 9.684 | 9.868 | 6.956 | 10.756 | 7.733 | 8.720 | 11.322 | 3.426 | 296 |
| Profit before tax | 4.134 | 5.486 | 5.032 | 6.470 | 9.677 | 9.843 | 6.932 | 10.725 | 7.707 | 8.698 | 11.284 | 43.115 | 34 |
| Tax | 34 | -27 | -18 | -23 | -17 | -28 | -32 | -36 | -43 | -29 | -29 | 98 | 12 |
| Net profit | 4.100 | 5.513 | 5.050 | 6.493 | 9.694 | 9.871 | 6.964 | 10.762 | 7.750 | 8.727 | 11.313 | 43.018 | 21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.384 | 16.956 | 18.476 | 21.447 | 25.932 | 27.786 | 26.748 | 31.750 | 31.708 | 36.542 | 42.266 | 18.486 | 1.294 |
| Equity | 14.096 | 16.609 | 18.059 | 20.553 | 24.847 | 26.718 | 25.682 | 30.444 | 30.194 | 32.921 | 38.234 | 18.252 | 1.273 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 288 | 347 | 417 | 894 | 1.085 | 1.068 | 1.066 | 1.306 | 1.514 | 3.621 | 4.031 | 234 | 20 |
| Total debt | 288 | 347 | 417 | 894 | 1.085 | 1.068 | 1.066 | 1.306 | 1.514 | 3.621 | 4.031 | 234 | 20 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OL Management | Management | 2016 | — | — |
HK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
DJ Management | Management | 2012 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OLLIRA HOLDING ApS | Company | 25.0% | 25.0% | 2016 |
| Individual | 25.0% | 25.0% | 2020 | |
FUROS ApS | Company | 20.0% | 20.0% | 2016 |
| Individual | 20.0% | 20.0% | 2016 | |
DUNEST HOLDING ApS | Company | 20.0% | 20.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Lind Rasmussen | Management | 0 companies |
| Horst Kirchner | Chief Executive Officer | 0 companies |
| Duncan James Hooper | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Sven Mascow | Board of Directors | 0 companies |
| Andrew Peter Flinn | Board of Directors | 0 companies |