| Revenue | DKK -64K | +1% |
| EBITDA | DKK -64K | -1% |
| Net profit | DKK 5,8M | -20% |
| Total assets | DKK 46,2M | +3% |
| Equity | DKK 32,2M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | -35 | -23 | — | -27 | -33 | -43 | -46 | -56 | -53 | -49 | -48 | -64 | -64 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -39 | -53 | -72 | -100 | -96 | -81 | -94 | -55 | -177 | -53 | -49 | -48 | -64 | -64 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -39 | -53 | -72 | -100 | -96 | -81 | -94 | -55 | -177 | -53 | -49 | -48 | -64 | -64 |
| Net financials | 780 | -499 | 1.667 | 3.282 | 1.672 | -8.338 | -234 | -2.420 | 2.162 | 5.098 | 3.351 | 6.563 | 7.684 | 5.954 |
| Profit before tax | 741 | -552 | 1.594 | 3.182 | 1.576 | -8.420 | -328 | -2.475 | 1.985 | 5.045 | 3.301 | 6.514 | 7.620 | 5.890 |
| Tax | 0 | -15 | 224 | 346 | 93 | 97 | -226 | 331 | 148 | 232 | -379 | 196 | 397 | 114 |
| Net profit | 741 | -537 | 1.371 | 2.836 | 1.483 | -8.516 | -102 | -2.806 | 1.837 | 4.813 | 3.680 | 6.318 | 7.223 | 5.776 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.943 | 27.335 | 30.793 | 32.711 | 34.018 | 25.390 | 25.115 | 25.752 | 26.896 | 28.863 | 32.947 | 38.160 | 44.666 | 46.216 |
| Equity | 22.862 | 22.091 | 23.200 | 25.057 | 26.167 | 17.300 | 11.178 | 8.016 | 9.603 | 14.049 | 18.363 | 24.181 | 30.404 | 32.180 |
| Long-term debt | 0 | 0 | 1.920 | 1.680 | 1.440 | 1.705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.081 | 5.244 | 5.673 | 5.974 | 6.411 | 6.385 | 13.937 | 17.737 | 17.293 | 14.813 | 14.584 | 13.980 | 14.262 | 14.036 |
| Total debt | 6.081 | 5.244 | 7.593 | 7.654 | 7.851 | 8.090 | 13.937 | 17.737 | 17.293 | 14.813 | 14.584 | 13.980 | 14.262 | 14.036 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ON Management | Management | 1991 | — | — |
KE Management | Management | 1991 | — | — |
| Audit | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANSKOT ApS | Company | 33.3% | 0.0% | 2018 |
M.A.D.S. ApS | Company | 33.3% | 0.0% | 2018 |
ONI ApS | Company | 10.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Nielsen | Management | 0 companies |
| Kield-Gustav Erichsen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Arne Christian Homann | Board of Directors | 0 companies |
| Ole Horsfeldt | Board of Directors | 0 companies |
| Ritha Ahle | Board of Directors | 0 companies |
| Peter Jørgen Giersing | Board of Directors | 0 companies |