| Revenue | DKK 0 | — |
| EBITDA | DKK -25K | +5% |
| Net profit | DKK 14K | -86% |
| Total assets | DKK 2,2M | +0% |
| Equity | DKK 1,8M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -19 | -35 | -14 | -17 | -19 | -13 | -16 | -24 | -16 | 0 | 0 | 0 | 0 |
| Staff expenses | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -46 | -19 | -35 | -14 | -17 | -19 | -13 | -16 | -24 | -16 | -19 | -20 | -26 | -25 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -46 | -19 | -35 | -14 | -17 | -19 | -13 | -16 | -24 | -16 | -19 | -20 | -26 | -25 |
| Net financials | 115 | 151 | 0 | 0 | -33 | 148 | 29 | 59 | -6 | 177 | -238 | 30 | 153 | 43 |
| Profit before tax | 69 | 132 | 103 | 136 | -50 | 130 | 15 | 42 | -30 | 161 | -257 | 10 | 126 | 17 |
| Tax | 17 | 33 | -0 | 24 | -0 | 17 | 3 | 9 | -7 | 35 | -56 | 2 | 28 | 4 |
| Net profit | 52 | 99 | 103 | 112 | -50 | 112 | 12 | 33 | -23 | 126 | -200 | 7 | 98 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.151 | 3.162 | 2.986 | 2.815 | 2.632 | 2.660 | 2.553 | 2.590 | 2.444 | 2.572 | 2.322 | 2.210 | 2.198 | 2.196 |
| Equity | 2.941 | 2.943 | 2.950 | 2.762 | 2.612 | 2.624 | 2.532 | 2.459 | 2.328 | 2.343 | 2.030 | 1.923 | 1.904 | 1.795 |
| Long-term debt | 0 | 0 | 0 | 16 | 0 | 16 | 3 | 9 | 0 | 27 | 0 | 0 | 0 | 0 |
| Short-term debt | 210 | 219 | 36 | 37 | 20 | 20 | 18 | 121 | 116 | 201 | 292 | 287 | 294 | 401 |
| Total debt | 210 | 219 | 36 | 53 | 20 | 36 | 21 | 131 | 116 | 228 | 292 | 287 | 294 | 401 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1986 | — | — | |
OP Founder | Founder | 1986 | — | — |
KM Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfa. Brandt & Sigsten Pedersen, Statsaut.revisorer | Audit | 0 companies |
| Olaf Peter Davidsen | Founder | 0 companies |
| Karen Margrethe Davidsen | Management | 0 companies |
| Per Brygmann Larsen | Board of Directors | 0 companies |