| Revenue | DKK 138K | -65% |
| EBITDA | DKK -4K | -112% |
| Net profit | DKK -11K | -132% |
| Total assets | DKK 1,1M | +2% |
| Equity | DKK -662K | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.401 | 2.074 | 2.199 | 2.143 | 6.034 | 1.491 | 1.653 | 1.093 | 402 | 305 | 87 | 783 | 398 | 138 |
| Staff expenses | -1.882 | -1.763 | -1.848 | -1.835 | -1.667 | -1.397 | -1.596 | -1.021 | -354 | -328 | -325 | -248 | -363 | -142 |
| EBITDA | 519 | 312 | 351 | 308 | 129 | 94 | 58 | 72 | 47 | -23 | -238 | -141 | 35 | -4 |
| Depreciation & amort. | 46 | -66 | -111 | -120 | 96 | 85 | -85 | -47 | -59 | -53 | -94 | -0 | -0 | -0 |
| EBIT | 473 | 246 | 240 | 188 | 33 | 9 | -27 | 25 | -11 | -76 | -332 | -141 | 35 | -4 |
| Net financials | -257 | -288 | -207 | -184 | -199 | -205 | -259 | -172 | -153 | -154 | -70 | 44 | -2 | -6 |
| Profit before tax | 216 | -42 | 33 | 4 | -166 | -195 | -286 | -148 | -165 | -230 | -401 | -97 | 33 | -11 |
| Tax | 54 | -52 | 7 | 13 | -36 | -43 | -63 | -33 | -36 | -50 | -65 | -0 | -0 | -0 |
| Net profit | 162 | 10 | 26 | -9 | -130 | -152 | -223 | -115 | -129 | -180 | -336 | -97 | 33 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.770 | 5.342 | 5.136 | 4.864 | 4.507 | 4.329 | 4.399 | 3.995 | 3.683 | 3.384 | 1.122 | 875 | 1.062 | 1.080 |
| Equity | 790 | 800 | 826 | 817 | 686 | 534 | 311 | 196 | 67 | -113 | -449 | -482 | -652 | -662 |
| Long-term debt | 963 | 853 | 741 | 624 | 500 | 374 | 372 | 262 | 125 | 20 | 0 | 928 | 923 | 922 |
| Short-term debt | 2.686 | 3.384 | 3.257 | 3.098 | 3.032 | 3.174 | 3.532 | 3.386 | 3.376 | 3.412 | 1.572 | 429 | 791 | 820 |
| Total debt | 3.649 | 4.238 | 3.997 | 3.722 | 3.532 | 3.549 | 3.904 | 3.648 | 3.501 | 3.432 | 1.572 | 1.357 | 1.714 | 1.742 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OJ Management | Management | 1993 | — | — |
EM Founder | Founder | 1993 | — | — |
AB Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OE INVEST ApS | Company | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Jensen | Management | 0 companies |
| Else Marie Breum Jensen | Founder | 0 companies |
| Alex Bach Pedersen | Audit | 0 companies |