| Revenue | DKK -90K | -83% |
| EBITDA | DKK -90K | +83% |
| Net profit | DKK 91K | +117% |
| Total assets | DKK 38,2M | +0% |
| Equity | DKK 24,6M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -705 | -143 | -114 | — | 5 | -287 | -45 | -116 | -83 | -202 | -160 | -87 | -534 | -90 |
| Staff expenses | -10 | -22 | -0 | -0 | -0 | -0 | -0 | -0 | -150 | -149 | -0 | -0 | -0 | -0 |
| EBITDA | 46 | -4.415 | -782 | -74 | 5 | -287 | -45 | -116 | -233 | -511 | -160 | -87 | -534 | -90 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 46 | -4.415 | -782 | -74 | 5 | -287 | -45 | -116 | -233 | -511 | -160 | -87 | -534 | -90 |
| Net financials | -6.361 | 5.232 | -681 | 4.488 | 2.586 | 5.154 | 9.983 | 34 | 770 | 2.908 | -1.201 | 2.681 | -8 | 182 |
| Profit before tax | -6.316 | 817 | -1.463 | 4.414 | 2.591 | 4.867 | 9.938 | -82 | 537 | 2.397 | -1.361 | 2.593 | -543 | 91 |
| Tax | -0 | 631 | -44 | 1.040 | 45 | 62 | 31 | 131 | 550 | -0 | 265 | -7 | 4 | -0 |
| Net profit | -6.316 | 187 | -1.418 | 3.375 | 2.546 | 4.806 | 9.907 | -212 | -13 | 2.397 | -1.697 | 2.600 | -547 | 91 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46.518 | 40.853 | 34.378 | 26.625 | 24.473 | 29.300 | 35.488 | 37.665 | 42.624 | 43.287 | 40.222 | 41.907 | 38.051 | 38.223 |
| Equity | — | 14.324 | 10.788 | 12.374 | 14.628 | 19.184 | 28.639 | 28.177 | 27.913 | 30.310 | 24.611 | 27.211 | 26.664 | 24.585 |
| Long-term debt | 24.692 | 24.094 | 12.240 | 0 | 8.583 | 9.940 | 4.944 | 9.330 | 9.469 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.881 | 2.435 | 11.349 | 3.251 | 1.262 | 176 | 1.905 | 158 | 5.242 | 12.938 | 15.611 | 14.696 | 11.387 | 13.638 |
| Total debt | 30.573 | 26.529 | 23.589 | 14.251 | 9.845 | 10.115 | 6.849 | 9.489 | 14.711 | 12.938 | 15.611 | 14.696 | 11.387 | 13.638 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
JO Management | Management | 1998 | — | — |
| Audit | 1990 | — | — | |
PE Management | Management | 1990 | — | — |
ML Management | Management | 1990 | — | — |
GF Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jesper Ohnemus | Management | 0 companies |
| Revisionsfirmaet Helge Gjessin g ApS | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Malene Louise Dijohn | Management | 0 companies |
| Gabriella Feri In Ohnemus | Management | 0 companies |
| Niels-Ulrik Mousten | Deputy Chairman | 0 companies |
| David Lucio Ohnemus | Board of Directors | 0 companies |
| Mark Ohnemus | Board of Directors | 0 companies |